[SSTEEL] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 65.93%
YoY- 172.31%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,367,410 2,431,533 2,037,382 1,512,825 1,430,516 1,274,507 984,780 15.73%
PBT -49,403 98,967 105,761 42,439 -32,463 -31,929 -29,175 9.17%
Tax 5,255 -27,555 -27,396 -21,680 12,771 32,519 29,739 -25.07%
NP -44,148 71,412 78,365 20,759 -19,692 590 564 -
-
NP to SH -39,904 71,412 78,365 20,759 -28,707 -30,619 -28,578 5.71%
-
Tax Rate - 27.84% 25.90% 51.09% - - - -
Total Cost 2,411,558 2,360,121 1,959,017 1,492,066 1,450,208 1,273,917 984,216 16.10%
-
Net Worth 538,720 555,046 506,257 305,965 296,365 302,001 349,818 7.45%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,912 15,206 31,176 - - - - -
Div Payout % 0.00% 21.29% 39.78% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 538,720 555,046 506,257 305,965 296,365 302,001 349,818 7.45%
NOSH 364,000 330,384 289,289 288,647 282,252 282,244 282,111 4.33%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.86% 2.94% 3.85% 1.37% -1.38% 0.05% 0.06% -
ROE -7.41% 12.87% 15.48% 6.78% -9.69% -10.14% -8.17% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 650.39 735.97 704.27 524.11 506.82 451.56 349.07 10.92%
EPS -10.96 21.61 27.09 7.19 -10.17 -10.85 -10.13 1.32%
DPS 1.90 4.60 10.78 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.68 1.75 1.06 1.05 1.07 1.24 2.99%
Adjusted Per Share Value based on latest NOSH - 288,647
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 397.01 407.76 341.66 253.70 239.89 213.73 165.14 15.73%
EPS -6.69 11.98 13.14 3.48 -4.81 -5.13 -4.79 5.72%
DPS 1.16 2.55 5.23 0.00 0.00 0.00 0.00 -
NAPS 0.9034 0.9308 0.849 0.5131 0.497 0.5064 0.5866 7.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.01 1.75 2.22 1.00 0.68 0.80 2.00 -
P/RPS 0.16 0.24 0.32 0.19 0.13 0.18 0.57 -19.07%
P/EPS -9.21 8.10 8.20 13.90 -6.69 -7.37 -19.74 -11.92%
EY -10.85 12.35 12.20 7.19 -14.96 -13.56 -5.07 13.51%
DY 1.88 2.63 4.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.04 1.27 0.94 0.65 0.75 1.61 -13.37%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 19/05/06 09/05/05 24/05/04 28/05/03 31/05/02 30/05/01 - -
Price 1.08 1.72 2.10 1.40 0.92 1.08 0.00 -
P/RPS 0.17 0.23 0.30 0.27 0.18 0.24 0.00 -
P/EPS -9.85 7.96 7.75 19.47 -9.05 -9.96 0.00 -
EY -10.15 12.57 12.90 5.14 -11.06 -10.04 0.00 -
DY 1.76 2.68 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.02 1.20 1.32 0.88 1.01 0.00 -

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