[SSTEEL] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 224.41%
YoY- -55.8%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/09 CAGR
Revenue 2,369,740 2,442,948 2,711,808 2,816,452 2,936,016 2,898,937 1,574,420 6.48%
PBT -226,332 -114,920 -16,952 34,428 69,304 154,378 -313,832 -4.90%
Tax 19,692 29,260 972 -5,964 -6,996 -15,124 51,932 -13.85%
NP -206,640 -85,660 -15,980 28,464 62,308 139,254 -261,900 -3.57%
-
NP to SH -207,640 -86,656 -16,688 28,376 64,200 139,254 -261,900 -3.50%
-
Tax Rate - - - 17.32% 10.09% 9.80% - -
Total Cost 2,576,380 2,528,608 2,727,788 2,787,988 2,873,708 2,759,683 1,836,320 5.34%
-
Net Worth 863,768 837,396 851,087 834,588 895,421 831,743 692,524 3.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/09 CAGR
Div - - 33,376 33,383 84,473 63,010 - -
Div Payout % - - 0.00% 117.65% 131.58% 45.25% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/09 CAGR
Net Worth 863,768 837,396 851,087 834,588 895,421 831,743 692,524 3.45%
NOSH 419,305 416,615 417,200 417,294 422,368 420,072 419,711 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/09 CAGR
NP Margin -8.72% -3.51% -0.59% 1.01% 2.12% 4.80% -16.63% -
ROE -24.04% -10.35% -1.96% 3.40% 7.17% 16.74% -37.82% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/09 CAGR
RPS 565.16 586.38 650.00 674.93 695.13 690.10 375.12 6.50%
EPS -49.52 -20.80 -4.00 6.80 15.20 33.15 -62.40 -3.49%
DPS 0.00 0.00 8.00 8.00 20.00 15.00 0.00 -
NAPS 2.06 2.01 2.04 2.00 2.12 1.98 1.65 3.47%
Adjusted Per Share Value based on latest NOSH - 417,294
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/09 CAGR
RPS 397.40 409.68 454.76 472.31 492.36 486.14 264.03 6.48%
EPS -34.82 -14.53 -2.80 4.76 10.77 23.35 -43.92 -3.50%
DPS 0.00 0.00 5.60 5.60 14.17 10.57 0.00 -
NAPS 1.4485 1.4043 1.4272 1.3996 1.5016 1.3948 1.1613 3.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/03/09 -
Price 0.875 1.48 1.66 1.68 1.98 2.39 1.19 -
P/RPS 0.15 0.25 0.26 0.25 0.28 0.00 0.32 -10.99%
P/EPS -1.77 -7.12 -41.50 24.71 13.03 0.00 -1.91 -1.16%
EY -56.59 -14.05 -2.41 4.05 7.68 0.00 -52.44 1.17%
DY 0.00 0.00 4.82 4.76 10.10 0.00 0.00 -
P/NAPS 0.42 0.74 0.81 0.84 0.93 2.39 0.72 -7.95%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/09 CAGR
Date 11/11/15 21/11/14 28/11/13 19/11/12 15/11/11 15/11/10 06/05/09 -
Price 0.92 1.40 1.68 1.68 1.96 2.21 1.63 -
P/RPS 0.16 0.24 0.26 0.25 0.28 0.00 0.43 -14.10%
P/EPS -1.86 -6.73 -42.00 24.71 12.89 0.00 -2.61 -5.07%
EY -53.83 -14.86 -2.38 4.05 7.76 0.00 -38.28 5.38%
DY 0.00 0.00 4.76 4.76 10.20 0.00 0.00 -
P/NAPS 0.45 0.70 0.82 0.84 0.92 2.21 0.99 -11.41%

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