[SSTEEL] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -55.65%
YoY- 53.1%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 632,720 628,211 724,399 542,949 365,961 418,360 348,671 10.43%
PBT 31,611 -19,968 34,722 13,014 12,827 -10,863 -3,720 -
Tax 25,114 430 -5,724 -5,247 -7,754 10,863 3,720 37.45%
NP 56,725 -19,538 28,998 7,767 5,073 0 0 -
-
NP to SH 56,405 -17,419 28,998 7,767 5,073 -10,348 -4,244 -
-
Tax Rate -79.45% - 16.49% 40.32% 60.45% - - -
Total Cost 575,995 647,749 695,401 535,182 360,888 418,360 348,671 8.72%
-
Net Worth 607,438 508,350 544,086 428,623 280,023 308,178 350,837 9.57%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 8,629 - - - -
Div Payout % - - - 111.11% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 607,438 508,350 544,086 428,623 280,023 308,178 350,837 9.57%
NOSH 361,570 355,489 298,948 287,666 280,023 282,732 282,933 4.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.97% -3.11% 4.00% 1.43% 1.39% 0.00% 0.00% -
ROE 9.29% -3.43% 5.33% 1.81% 1.81% -3.36% -1.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 174.99 176.72 242.32 188.74 130.69 147.97 123.23 6.01%
EPS 15.60 -4.90 9.70 2.70 1.80 -3.66 -1.50 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.68 1.43 1.82 1.49 1.00 1.09 1.24 5.18%
Adjusted Per Share Value based on latest NOSH - 287,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 106.11 105.35 121.48 91.05 61.37 70.16 58.47 10.43%
EPS 9.46 -2.92 4.86 1.30 0.85 -1.74 -0.71 -
DPS 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
NAPS 1.0187 0.8525 0.9124 0.7188 0.4696 0.5168 0.5883 9.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.15 1.28 1.90 1.78 1.22 0.66 1.78 -
P/RPS 0.66 0.72 0.78 0.94 0.93 0.45 1.44 -12.18%
P/EPS 7.37 -26.12 19.59 65.93 67.34 -18.03 -118.67 -
EY 13.57 -3.83 5.11 1.52 1.48 -5.55 -0.84 -
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.68 0.90 1.04 1.19 1.22 0.61 1.44 -11.74%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 09/11/06 08/11/05 10/11/04 20/11/03 19/11/02 29/11/01 29/11/00 -
Price 1.12 1.13 2.07 1.70 1.09 0.84 1.10 -
P/RPS 0.64 0.64 0.85 0.90 0.83 0.57 0.89 -5.34%
P/EPS 7.18 -23.06 21.34 62.96 60.17 -22.95 -73.33 -
EY 13.93 -4.34 4.69 1.59 1.66 -4.36 -1.36 -
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 1.14 1.14 1.09 0.77 0.89 -4.62%

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