[SSTEEL] YoY Annualized 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- -11.3%
YoY- 124.11%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,430,494 2,398,866 1,878,755 1,460,322 1,373,871 1,250,248 881,234 -1.07%
PBT -37,191 138,418 70,604 26,514 -52,209 -13,287 -39,386 0.06%
Tax 2,322 -40,346 -18,286 -14,004 52,209 13,287 39,386 3.05%
NP -34,869 98,072 52,318 12,510 0 0 0 -100.00%
-
NP to SH -30,877 98,072 52,318 12,510 -51,897 -12,420 -37,672 0.21%
-
Tax Rate - 29.15% 25.90% 52.82% - - - -
Total Cost 2,465,363 2,300,794 1,826,437 1,447,812 1,373,871 1,250,248 881,234 -1.08%
-
Net Worth 516,929 579,402 479,454 290,938 302,120 352,840 355,121 -0.39%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 8,673 30,177 14,185 - - - - -100.00%
Div Payout % 0.00% 30.77% 27.11% - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 516,929 579,402 479,454 290,938 302,120 352,840 355,121 -0.39%
NOSH 346,932 301,772 283,700 282,821 282,355 282,272 279,623 -0.22%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -1.43% 4.09% 2.78% 0.86% 0.00% 0.00% 0.00% -
ROE -5.97% 16.93% 10.91% 4.30% -17.18% -3.52% -10.61% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 700.57 794.93 662.23 516.34 486.57 442.92 315.15 -0.84%
EPS -7.40 32.50 18.40 4.40 -18.38 -4.40 -13.34 0.62%
DPS 2.50 10.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.49 1.92 1.69 1.0287 1.07 1.25 1.27 -0.16%
Adjusted Per Share Value based on latest NOSH - 287,124
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 407.59 402.28 315.06 244.89 230.39 209.66 147.78 -1.07%
EPS -5.18 16.45 8.77 2.10 -8.70 -2.08 -6.32 0.21%
DPS 1.45 5.06 2.38 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.8669 0.9716 0.804 0.4879 0.5066 0.5917 0.5955 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.82 2.15 1.64 1.10 0.80 1.00 0.00 -
P/RPS 0.12 0.27 0.25 0.21 0.16 0.23 0.00 -100.00%
P/EPS -9.21 6.62 8.89 24.87 -4.35 -22.73 0.00 -100.00%
EY -10.85 15.12 11.24 4.02 -22.97 -4.40 0.00 -100.00%
DY 3.05 4.65 3.05 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.55 1.12 0.97 1.07 0.75 0.80 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 21/02/05 24/02/04 21/02/03 27/02/02 19/03/01 29/02/00 -
Price 0.85 2.01 1.82 1.14 0.75 0.90 1.88 -
P/RPS 0.12 0.25 0.27 0.22 0.15 0.20 0.60 1.72%
P/EPS -9.55 6.18 9.87 25.77 -4.08 -20.45 -13.95 0.40%
EY -10.47 16.17 10.13 3.88 -24.51 -4.89 -7.17 -0.40%
DY 2.94 4.98 2.75 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.57 1.05 1.08 1.11 0.70 0.72 1.48 1.01%

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