[SSTEEL] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 34.64%
YoY- 185.38%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,767,466 1,882,531 1,842,794 1,383,825 1,150,137 1,034,866 942,159 11.04%
PBT 48,451 -12,169 123,717 47,651 25,757 -47,607 -11,070 -
Tax 20,497 -3,098 -32,940 -17,463 -15,179 47,607 11,070 10.80%
NP 68,948 -15,267 90,777 30,188 10,578 0 0 -
-
NP to SH 68,557 -12,571 90,777 30,188 10,578 -45,894 -13,010 -
-
Tax Rate -42.30% - 26.63% 36.65% 58.93% - - -
Total Cost 1,698,518 1,897,798 1,752,017 1,353,637 1,139,559 1,034,866 942,159 10.31%
-
Net Worth 609,395 485,852 543,467 420,374 282,425 307,842 349,943 9.68%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 8,493 14,930 8,463 - - - -
Div Payout % - 0.00% 16.45% 28.04% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 609,395 485,852 543,467 420,374 282,425 307,842 349,943 9.68%
NOSH 362,735 339,756 298,608 282,130 282,425 282,424 282,212 4.27%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.90% -0.81% 4.93% 2.18% 0.92% 0.00% 0.00% -
ROE 11.25% -2.59% 16.70% 7.18% 3.75% -14.91% -3.72% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 487.26 554.08 617.13 490.49 407.24 366.42 333.85 6.50%
EPS 18.90 -3.70 30.40 10.70 3.70 -16.25 -4.61 -
DPS 0.00 2.50 5.00 3.00 0.00 0.00 0.00 -
NAPS 1.68 1.43 1.82 1.49 1.00 1.09 1.24 5.18%
Adjusted Per Share Value based on latest NOSH - 287,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 296.40 315.69 309.03 232.06 192.87 173.54 158.00 11.04%
EPS 11.50 -2.11 15.22 5.06 1.77 -7.70 -2.18 -
DPS 0.00 1.42 2.50 1.42 0.00 0.00 0.00 -
NAPS 1.0219 0.8148 0.9114 0.705 0.4736 0.5162 0.5868 9.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.15 1.28 1.90 1.78 1.22 0.66 1.78 -
P/RPS 0.24 0.23 0.31 0.36 0.30 0.18 0.53 -12.36%
P/EPS 6.08 -34.59 6.25 16.64 32.57 -4.06 -38.61 -
EY 16.43 -2.89 16.00 6.01 3.07 -24.62 -2.59 -
DY 0.00 1.95 2.63 1.69 0.00 0.00 0.00 -
P/NAPS 0.68 0.90 1.04 1.19 1.22 0.61 1.44 -11.74%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 09/11/06 08/11/05 10/11/04 20/11/03 19/11/02 29/11/01 29/11/00 -
Price 1.12 1.13 2.07 1.70 1.09 0.84 1.10 -
P/RPS 0.23 0.20 0.34 0.35 0.27 0.23 0.33 -5.83%
P/EPS 5.93 -30.54 6.81 15.89 29.10 -5.17 -23.86 -
EY 16.88 -3.27 14.69 6.29 3.44 -19.35 -4.19 -
DY 0.00 2.21 2.42 1.76 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 1.14 1.14 1.09 0.77 0.89 -4.62%

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