[SSTEEL] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
10-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 77.09%
YoY- -533.11%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,442,948 2,813,500 2,786,426 2,767,462 2,711,808 2,822,838 2,828,860 -9.30%
PBT -114,920 30,918 14,368 448 -16,952 44,358 31,844 -
Tax 29,260 -11,044 -6,154 -3,596 972 -1,178 -7,014 -
NP -85,660 19,874 8,213 -3,148 -15,980 43,180 24,829 -
-
NP to SH -86,656 18,952 7,412 -3,824 -16,688 42,177 23,940 -
-
Tax Rate - 35.72% 42.83% 802.68% - 2.66% 22.03% -
Total Cost 2,528,608 2,793,626 2,778,213 2,770,610 2,727,788 2,779,658 2,804,030 -6.65%
-
Net Worth 837,396 867,580 876,611 776,271 851,087 856,067 864,345 -2.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 16,846 22,806 15,296 33,376 29,231 38,972 -
Div Payout % - 88.89% 307.69% 0.00% 0.00% 69.31% 162.79% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 837,396 867,580 876,611 776,271 851,087 856,067 864,345 -2.08%
NOSH 416,615 421,155 427,615 382,400 417,200 417,594 417,558 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.51% 0.71% 0.29% -0.11% -0.59% 1.53% 0.88% -
ROE -10.35% 2.18% 0.85% -0.49% -1.96% 4.93% 2.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 586.38 668.04 651.62 723.71 650.00 675.98 677.48 -9.17%
EPS -20.80 4.50 1.73 -1.00 -4.00 10.10 5.73 -
DPS 0.00 4.00 5.33 4.00 8.00 7.00 9.33 -
NAPS 2.01 2.06 2.05 2.03 2.04 2.05 2.07 -1.94%
Adjusted Per Share Value based on latest NOSH - 452,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 409.68 471.82 467.28 464.10 454.76 473.38 474.39 -9.30%
EPS -14.53 3.18 1.24 -0.64 -2.80 7.07 4.01 -
DPS 0.00 2.83 3.82 2.57 5.60 4.90 6.54 -
NAPS 1.4043 1.4549 1.4701 1.3018 1.4272 1.4356 1.4495 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.48 1.42 1.50 1.40 1.66 1.75 1.35 -
P/RPS 0.25 0.21 0.23 0.19 0.26 0.26 0.20 16.02%
P/EPS -7.12 31.56 86.54 -140.00 -41.50 17.33 23.55 -
EY -14.05 3.17 1.16 -0.71 -2.41 5.77 4.25 -
DY 0.00 2.82 3.56 2.86 4.82 4.00 6.91 -
P/NAPS 0.74 0.69 0.73 0.69 0.81 0.85 0.65 9.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 30/04/14 10/02/14 28/11/13 26/08/13 29/04/13 -
Price 1.40 1.52 1.60 1.40 1.68 1.72 1.38 -
P/RPS 0.24 0.23 0.25 0.19 0.26 0.25 0.20 12.91%
P/EPS -6.73 33.78 92.31 -140.00 -42.00 17.03 24.07 -
EY -14.86 2.96 1.08 -0.71 -2.38 5.87 4.15 -
DY 0.00 2.63 3.33 2.86 4.76 4.07 6.76 -
P/NAPS 0.70 0.74 0.78 0.69 0.82 0.84 0.67 2.96%

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