[SSTEEL] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 256.92%
YoY- -10.97%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 611,945 668,435 565,177 446,285 442,088 331,063 332,304 10.70%
PBT 24,415 3,163 44,908 25,708 19,926 -10,003 749 78.68%
Tax -7,130 -3,108 -14,084 -8,194 -254 10,003 -749 45.55%
NP 17,285 55 30,824 17,514 19,672 0 0 -
-
NP to SH 16,883 553 30,824 17,514 19,672 -9,015 -434 -
-
Tax Rate 29.20% 98.26% 31.36% 31.87% 1.27% - 100.00% -
Total Cost 594,660 668,380 534,353 428,771 422,416 331,063 332,304 10.18%
-
Net Worth 546,003 425,809 510,797 316,381 330,218 319,340 282,926 11.57%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 6,912 14,678 8,474 - - - -
Div Payout % - 1,250.00% 47.62% 48.39% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 546,003 425,809 510,797 316,381 330,218 319,340 282,926 11.57%
NOSH 359,212 276,499 293,561 282,483 282,238 282,601 282,926 4.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.82% 0.01% 5.45% 3.92% 4.45% 0.00% 0.00% -
ROE 3.09% 0.13% 6.03% 5.54% 5.96% -2.82% -0.15% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 170.36 241.75 192.52 157.99 156.64 117.15 117.45 6.39%
EPS 4.70 0.20 10.50 6.20 6.97 -3.19 -0.15 -
DPS 0.00 2.50 5.00 3.00 0.00 0.00 0.00 -
NAPS 1.52 1.54 1.74 1.12 1.17 1.13 1.00 7.22%
Adjusted Per Share Value based on latest NOSH - 282,483
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 102.62 112.09 94.78 74.84 74.14 55.52 55.73 10.70%
EPS 2.83 0.09 5.17 2.94 3.30 -1.51 -0.07 -
DPS 0.00 1.16 2.46 1.42 0.00 0.00 0.00 -
NAPS 0.9156 0.7141 0.8566 0.5306 0.5538 0.5355 0.4745 11.57%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.09 1.56 2.00 1.50 0.87 0.88 1.75 -
P/RPS 0.64 0.65 1.04 0.95 0.56 0.75 1.49 -13.13%
P/EPS 23.19 780.00 19.05 24.19 12.48 -27.59 -1,140.83 -
EY 4.31 0.13 5.25 4.13 8.01 -3.62 -0.09 -
DY 0.00 1.60 2.50 2.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.01 1.15 1.34 0.74 0.78 1.75 -13.75%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 15/08/05 25/08/04 29/08/03 27/08/02 28/08/01 25/08/00 -
Price 1.08 1.40 1.90 1.85 1.04 0.83 1.54 -
P/RPS 0.63 0.58 0.99 1.17 0.66 0.71 1.31 -11.48%
P/EPS 22.98 700.00 18.10 29.84 14.92 -26.02 -1,003.93 -
EY 4.35 0.14 5.53 3.35 6.70 -3.84 -0.10 -
DY 0.00 1.79 2.63 1.62 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 1.09 1.65 0.89 0.73 1.54 -12.10%

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