[SSTEEL] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -43.72%
YoY- 123.05%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,681,752 1,578,364 1,460,322 1,533,516 1,568,352 1,368,352 1,373,871 14.47%
PBT 69,274 35,716 26,514 34,342 25,862 -27,980 -52,209 -
Tax -24,432 -16,088 -14,004 -20,238 -800 27,980 52,209 -
NP 44,842 19,628 12,510 14,104 25,062 0 0 -
-
NP to SH 44,842 19,628 12,510 14,104 25,062 -28,564 -51,897 -
-
Tax Rate 35.27% 45.04% 52.82% 58.93% 3.09% - - -
Total Cost 1,636,910 1,558,736 1,447,812 1,519,412 1,543,290 1,368,352 1,373,871 12.42%
-
Net Worth 317,867 305,965 290,938 282,425 330,208 296,365 302,120 3.45%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 17,028 - - - - - - -
Div Payout % 37.97% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 317,867 305,965 290,938 282,425 330,208 296,365 302,120 3.45%
NOSH 283,810 288,647 282,821 282,425 282,229 282,252 282,355 0.34%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.67% 1.24% 0.86% 0.92% 1.60% 0.00% 0.00% -
ROE 14.11% 6.42% 4.30% 4.99% 7.59% -9.64% -17.18% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 592.56 546.81 516.34 542.98 555.70 484.80 486.57 14.08%
EPS 15.80 6.80 4.40 4.93 8.88 -10.12 -18.38 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.06 1.0287 1.00 1.17 1.05 1.07 3.10%
Adjusted Per Share Value based on latest NOSH - 280,023
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 282.02 264.69 244.89 257.17 263.01 229.47 230.39 14.47%
EPS 7.52 3.29 2.10 2.37 4.20 -4.79 -8.70 -
DPS 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5331 0.5131 0.4879 0.4736 0.5538 0.497 0.5066 3.46%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.50 1.00 1.10 1.22 0.87 0.68 0.80 -
P/RPS 0.25 0.18 0.21 0.22 0.16 0.14 0.16 34.76%
P/EPS 9.49 14.71 24.87 24.43 9.80 -6.72 -4.35 -
EY 10.53 6.80 4.02 4.09 10.21 -14.88 -22.97 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.94 1.07 1.22 0.74 0.65 0.75 47.39%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 28/05/03 21/02/03 19/11/02 27/08/02 31/05/02 27/02/02 -
Price 1.85 1.40 1.14 1.09 1.04 0.92 0.75 -
P/RPS 0.31 0.26 0.22 0.20 0.19 0.19 0.15 62.46%
P/EPS 11.71 20.59 25.77 21.83 11.71 -9.09 -4.08 -
EY 8.54 4.86 3.88 4.58 8.54 -11.00 -24.51 -
DY 3.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.32 1.11 1.09 0.89 0.88 0.70 77.39%

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