[SSTEEL] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -95.62%
YoY- -86.12%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 838,035 559,546 522,801 585,885 553,218 394,591 342,088 16.09%
PBT 107,647 12,579 -7,576 4,636 44,086 8,929 -6,995 -
Tax -10,960 922 2,513 -341 -13,132 -4,022 6,995 -
NP 96,687 13,501 -5,063 4,295 30,954 4,907 0 -
-
NP to SH 96,373 13,445 -4,732 4,295 30,954 4,907 -7,141 -
-
Tax Rate 10.18% -7.33% - 7.36% 29.79% 45.04% - -
Total Cost 741,348 546,045 527,864 581,590 522,264 389,684 342,088 13.74%
-
Net Worth 829,645 739,474 538,720 555,046 506,257 305,965 296,365 18.69%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 21,007 - - - - - -
Div Payout % - 156.25% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 829,645 739,474 538,720 555,046 506,257 305,965 296,365 18.69%
NOSH 419,013 420,156 364,000 330,384 289,289 288,647 282,252 6.80%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.54% 2.41% -0.97% 0.73% 5.60% 1.24% 0.00% -
ROE 11.62% 1.82% -0.88% 0.77% 6.11% 1.60% -2.41% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 200.00 133.18 143.63 177.33 191.23 136.70 121.20 8.69%
EPS 23.00 3.20 -1.10 1.30 10.70 1.70 -2.53 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.76 1.48 1.68 1.75 1.06 1.05 11.14%
Adjusted Per Share Value based on latest NOSH - 330,384
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 140.54 93.83 87.67 98.25 92.77 66.17 57.37 16.08%
EPS 16.16 2.25 -0.79 0.72 5.19 0.82 -1.20 -
DPS 0.00 3.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3913 1.2401 0.9034 0.9308 0.849 0.5131 0.497 18.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.07 1.64 1.01 1.75 2.22 1.00 0.68 -
P/RPS 1.03 1.23 0.70 0.99 1.16 0.73 0.56 10.67%
P/EPS 9.00 51.25 -77.69 134.62 20.75 58.82 -26.88 -
EY 11.11 1.95 -1.29 0.74 4.82 1.70 -3.72 -
DY 0.00 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 0.68 1.04 1.27 0.94 0.65 8.31%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 05/05/08 21/05/07 19/05/06 09/05/05 24/05/04 28/05/03 31/05/02 -
Price 2.37 1.82 1.08 1.72 2.10 1.40 0.92 -
P/RPS 1.18 1.37 0.75 0.97 1.10 1.02 0.76 7.60%
P/EPS 10.30 56.88 -83.08 132.31 19.63 82.35 -36.36 -
EY 9.70 1.76 -1.20 0.76 5.10 1.21 -2.75 -
DY 0.00 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.03 0.73 1.02 1.20 1.32 0.88 5.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment