[SSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -162.54%
YoY- -167.94%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,022,337 1,443,881 882,001 393,605 3,222,399 2,733,979 1,815,540 7.43%
PBT 8,824 -54,484 -95,344 -78,458 106,538 406,512 333,279 -91.05%
Tax 8,359 10,953 17,194 12,983 -3,961 -40,680 -32,813 -
NP 17,183 -43,531 -78,150 -65,475 102,577 365,832 300,466 -85.07%
-
NP to SH 17,183 -43,531 -78,150 -65,475 104,689 364,536 298,839 -85.02%
-
Tax Rate -94.73% - - - 3.72% 10.01% 9.85% -
Total Cost 2,005,154 1,487,412 960,151 459,080 3,119,822 2,368,147 1,515,074 20.48%
-
Net Worth 748,061 703,193 680,661 692,524 757,948 1,069,697 1,039,439 -19.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 20,779 20,928 10,504 - 52,344 52,436 31,434 -24.05%
Div Payout % 120.93% 0.00% 0.00% - 50.00% 14.38% 10.52% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 748,061 703,193 680,661 692,524 757,948 1,069,697 1,039,439 -19.64%
NOSH 415,589 418,567 420,161 419,711 418,756 419,489 419,129 -0.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.85% -3.01% -8.86% -16.63% 3.18% 13.38% 16.55% -
ROE 2.30% -6.19% -11.48% -9.45% 13.81% 34.08% 28.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 486.62 344.96 209.92 93.78 769.52 651.74 433.17 8.04%
EPS 4.10 -10.40 -18.60 -15.60 25.00 86.90 71.30 -85.02%
DPS 5.00 5.00 2.50 0.00 12.50 12.50 7.50 -23.62%
NAPS 1.80 1.68 1.62 1.65 1.81 2.55 2.48 -19.18%
Adjusted Per Share Value based on latest NOSH - 419,711
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 339.14 242.13 147.91 66.01 540.39 458.48 304.46 7.43%
EPS 2.88 -7.30 -13.11 -10.98 17.56 61.13 50.11 -85.02%
DPS 3.48 3.51 1.76 0.00 8.78 8.79 5.27 -24.11%
NAPS 1.2545 1.1792 1.1414 1.1613 1.2711 1.7939 1.7431 -19.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.98 1.74 1.73 1.19 1.32 1.93 3.10 -
P/RPS 0.41 0.50 0.82 1.27 0.17 0.30 0.72 -31.22%
P/EPS 47.89 -16.73 -9.30 -7.63 5.28 2.22 4.35 392.72%
EY 2.09 -5.98 -10.75 -13.11 18.94 45.03 23.00 -79.69%
DY 2.53 2.87 1.45 0.00 9.47 6.48 2.42 2.99%
P/NAPS 1.10 1.04 1.07 0.72 0.73 0.76 1.25 -8.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 21/01/10 12/11/09 06/08/09 06/05/09 19/02/09 07/11/08 18/08/08 -
Price 2.39 1.89 1.82 1.63 1.42 1.38 2.66 -
P/RPS 0.49 0.55 0.87 1.74 0.18 0.21 0.61 -13.55%
P/EPS 57.80 -18.17 -9.78 -10.45 5.68 1.59 3.73 518.45%
EY 1.73 -5.50 -10.22 -9.57 17.61 62.97 26.80 -83.82%
DY 2.09 2.65 1.37 0.00 8.80 9.06 2.82 -18.05%
P/NAPS 1.33 1.13 1.12 0.99 0.78 0.54 1.07 15.55%

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