[SSTEEL] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -61.92%
YoY- 132.18%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 542,949 446,285 394,591 310,185 365,961 442,088 342,088 36.02%
PBT 13,014 25,708 8,929 757 12,827 19,926 -6,995 -
Tax -5,247 -8,194 -4,022 1,175 -7,754 -254 6,995 -
NP 7,767 17,514 4,907 1,932 5,073 19,672 0 -
-
NP to SH 7,767 17,514 4,907 1,932 5,073 19,672 -7,141 -
-
Tax Rate 40.32% 31.87% 45.04% -155.22% 60.45% 1.27% - -
Total Cost 535,182 428,771 389,684 308,253 360,888 422,416 342,088 34.72%
-
Net Worth 428,623 316,381 305,965 287,124 280,023 330,218 296,365 27.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 8,629 8,474 - - - - - -
Div Payout % 111.11% 48.39% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 428,623 316,381 305,965 287,124 280,023 330,218 296,365 27.86%
NOSH 287,666 282,483 288,647 287,124 280,023 282,238 282,252 1.27%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.43% 3.92% 1.24% 0.62% 1.39% 4.45% 0.00% -
ROE 1.81% 5.54% 1.60% 0.67% 1.81% 5.96% -2.41% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 188.74 157.99 136.70 108.03 130.69 156.64 121.20 34.31%
EPS 2.70 6.20 1.70 0.70 1.80 6.97 -2.53 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.12 1.06 1.00 1.00 1.17 1.05 26.25%
Adjusted Per Share Value based on latest NOSH - 287,124
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 91.05 74.84 66.17 52.02 61.37 74.14 57.37 36.02%
EPS 1.30 2.94 0.82 0.32 0.85 3.30 -1.20 -
DPS 1.45 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7188 0.5306 0.5131 0.4815 0.4696 0.5538 0.497 27.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.78 1.50 1.00 1.10 1.22 0.87 0.68 -
P/RPS 0.94 0.95 0.73 1.02 0.93 0.56 0.56 41.19%
P/EPS 65.93 24.19 58.82 163.48 67.34 12.48 -26.88 -
EY 1.52 4.13 1.70 0.61 1.48 8.01 -3.72 -
DY 1.69 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.34 0.94 1.10 1.22 0.74 0.65 49.59%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 28/05/03 21/02/03 19/11/02 27/08/02 31/05/02 -
Price 1.70 1.85 1.40 1.14 1.09 1.04 0.92 -
P/RPS 0.90 1.17 1.02 1.06 0.83 0.66 0.76 11.92%
P/EPS 62.96 29.84 82.35 169.42 60.17 14.92 -36.36 -
EY 1.59 3.35 1.21 0.59 1.66 6.70 -2.75 -
DY 1.76 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.65 1.32 1.14 1.09 0.89 0.88 18.81%

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