[SSB8] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SSB8] SOUTHERN SCORE BUILDERS BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -23.09%
YoY- -45.3%
Quarter Report
Latest QR
Upcoming QR
SSB8's Result
SSB8's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,593 13,670 13,750 13,580 13,627 13,669 15,034 -11.11%
PBT -1,978 2,596 2,920 3,768 4,732 5,673 6,510 -
Tax -1 0 0 0 -1,560 -2,154 -3,234 -99.53%
NP -1,979 2,596 2,920 3,768 3,172 3,518 3,276 -
-
NP to SH -2,146 2,364 2,920 3,768 4,899 5,821 6,730 -
-
Tax Rate - 0.00% 0.00% 0.00% 32.97% 37.97% 49.68% -
Total Cost 14,572 11,074 10,830 9,812 10,455 10,150 11,758 15.33%
-
Net Worth 42,477 33,861 34,486 34,705 38,097 34,802 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 832 1,258 - - - - -
Div Payout % - 35.21% 43.10% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 42,477 33,861 34,486 34,705 38,097 34,802 0 -
NOSH 248,260 249,718 251,724 247,894 273,687 250,919 102,049 80.59%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -15.72% 18.99% 21.24% 27.75% 23.28% 25.74% 21.79% -
ROE -5.05% 6.98% 8.47% 10.86% 12.86% 16.73% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.07 5.47 5.46 5.48 4.98 5.45 14.73 -50.79%
EPS -0.86 0.95 1.16 1.52 1.79 2.32 1.46 -
DPS 0.00 0.33 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1711 0.1356 0.137 0.14 0.1392 0.1387 0.00 -
Adjusted Per Share Value based on latest NOSH - 247,894
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.56 0.61 0.61 0.60 0.61 0.61 0.67 -11.23%
EPS -0.10 0.10 0.13 0.17 0.22 0.26 0.30 -
DPS 0.00 0.04 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.015 0.0153 0.0154 0.0169 0.0155 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.10 0.14 0.38 0.49 0.61 0.55 0.54 -
P/RPS 1.97 2.56 6.96 8.94 12.25 10.10 3.67 -33.87%
P/EPS -11.57 14.79 32.76 32.24 34.08 23.71 8.19 -
EY -8.64 6.76 3.05 3.10 2.93 4.22 12.21 -
DY 0.00 2.38 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.03 2.77 3.50 4.38 3.97 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 29/08/05 30/05/05 28/02/05 30/11/04 26/08/04 -
Price 0.12 0.10 0.28 0.40 0.57 0.62 0.56 -
P/RPS 2.37 1.83 5.13 7.30 11.45 11.38 3.80 -26.93%
P/EPS -13.88 10.56 24.14 26.32 31.84 26.72 8.49 -
EY -7.20 9.47 4.14 3.80 3.14 3.74 11.78 -
DY 0.00 3.33 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 2.04 2.86 4.09 4.47 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