[SSTEEL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -84.22%
YoY- -131.48%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,356,621 2,269,492 2,091,204 2,430,494 2,510,041 2,508,640 2,343,540 0.37%
PBT 64,601 33,680 -30,304 -37,191 -16,225 15,598 18,544 129.62%
Tax 27,329 -9,234 10,052 2,322 -4,130 -7,056 -1,364 -
NP 91,930 24,446 -20,252 -34,869 -20,356 8,542 17,180 205.61%
-
NP to SH 91,409 24,304 -18,928 -30,877 -16,761 9,696 17,180 204.46%
-
Tax Rate -42.30% 27.42% - - - 45.24% 7.36% -
Total Cost 2,264,690 2,245,046 2,111,456 2,465,363 2,530,397 2,500,098 2,326,360 -1.77%
-
Net Worth 609,395 543,265 538,720 516,929 485,852 497,727 555,046 6.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 8,673 11,325 16,160 - -
Div Payout % - - - 0.00% 0.00% 166.67% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 609,395 543,265 538,720 516,929 485,852 497,727 555,046 6.41%
NOSH 362,735 357,411 364,000 346,932 339,756 323,200 330,384 6.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.90% 1.08% -0.97% -1.43% -0.81% 0.34% 0.73% -
ROE 15.00% 4.47% -3.51% -5.97% -3.45% 1.95% 3.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 649.68 634.98 574.51 700.57 738.78 776.19 709.34 -5.68%
EPS 25.20 6.80 -4.40 -7.40 -4.93 3.00 5.20 186.09%
DPS 0.00 0.00 0.00 2.50 3.33 5.00 0.00 -
NAPS 1.68 1.52 1.48 1.49 1.43 1.54 1.68 0.00%
Adjusted Per Share Value based on latest NOSH - 358,941
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 395.20 380.59 350.69 407.59 420.93 420.69 393.00 0.37%
EPS 15.33 4.08 -3.17 -5.18 -2.81 1.63 2.88 204.54%
DPS 0.00 0.00 0.00 1.45 1.90 2.71 0.00 -
NAPS 1.0219 0.911 0.9034 0.8669 0.8148 0.8347 0.9308 6.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.15 1.09 1.01 0.82 1.28 1.56 1.75 -
P/RPS 0.18 0.17 0.18 0.12 0.17 0.20 0.25 -19.65%
P/EPS 4.56 16.03 -19.42 -9.21 -25.95 52.00 33.65 -73.58%
EY 21.91 6.24 -5.15 -10.85 -3.85 1.92 2.97 278.49%
DY 0.00 0.00 0.00 3.05 2.60 3.21 0.00 -
P/NAPS 0.68 0.72 0.68 0.55 0.90 1.01 1.04 -24.64%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 21/08/06 19/05/06 21/02/06 08/11/05 15/08/05 09/05/05 -
Price 1.12 1.08 1.08 0.85 1.13 1.40 1.72 -
P/RPS 0.17 0.17 0.19 0.12 0.15 0.18 0.24 -20.52%
P/EPS 4.44 15.88 -20.77 -9.55 -22.91 46.67 33.08 -73.75%
EY 22.50 6.30 -4.81 -10.47 -4.37 2.14 3.02 280.99%
DY 0.00 0.00 0.00 2.94 2.95 3.57 0.00 -
P/NAPS 0.67 0.71 0.73 0.57 0.79 0.91 1.02 -24.41%

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