[SSTEEL] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -104.26%
YoY- -102.87%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/09 CAGR
Revenue 1,213,759 1,243,587 1,383,731 1,396,656 1,662,846 2,642,969 882,001 5.02%
PBT -110,307 -97,200 224 -1,430 10,915 108,359 -95,344 2.26%
Tax 11,400 16,917 -1,798 1,207 -1,591 7,309 17,194 -6.12%
NP -98,907 -80,283 -1,574 -223 9,324 115,668 -78,150 3.68%
-
NP to SH -99,489 -80,762 -1,912 -302 10,525 115,668 -78,150 3.77%
-
Tax Rate - - 802.68% - 14.58% -6.75% - -
Total Cost 1,312,666 1,323,870 1,385,305 1,396,879 1,653,522 2,527,301 960,151 4.92%
-
Net Worth 809,501 782,512 776,271 610,039 873,196 829,792 680,661 2.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/09 CAGR
Div - - 7,648 6,039 21,050 41,908 10,504 -
Div Payout % - - 0.00% 0.00% 200.00% 36.23% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/09 CAGR
Net Worth 809,501 782,512 776,271 610,039 873,196 829,792 680,661 2.69%
NOSH 419,430 418,455 382,400 301,999 421,000 419,086 420,161 -0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/09 CAGR
NP Margin -8.15% -6.46% -0.11% -0.02% 0.56% 4.38% -8.86% -
ROE -12.29% -10.32% -0.25% -0.05% 1.21% 13.94% -11.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/09 CAGR
RPS 289.38 297.18 361.85 462.47 394.98 630.65 209.92 5.05%
EPS -23.72 -19.30 -0.50 -0.10 2.50 27.60 -18.60 3.80%
DPS 0.00 0.00 2.00 2.00 5.00 10.00 2.50 -
NAPS 1.93 1.87 2.03 2.02 2.0741 1.98 1.62 2.72%
Adjusted Per Share Value based on latest NOSH - 410,888
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/09 CAGR
RPS 203.54 208.55 232.05 234.22 278.85 443.22 147.91 5.02%
EPS -16.68 -13.54 -0.32 -0.05 1.77 19.40 -13.11 3.77%
DPS 0.00 0.00 1.28 1.01 3.53 7.03 1.76 -
NAPS 1.3575 1.3123 1.3018 1.023 1.4643 1.3915 1.1414 2.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/06/09 -
Price 0.81 1.20 1.40 1.30 1.90 2.13 1.73 -
P/RPS 0.28 0.40 0.39 0.28 0.48 0.00 0.82 -15.22%
P/EPS -3.41 -6.22 -280.00 -1,300.00 76.00 0.00 -9.30 -14.28%
EY -29.28 -16.08 -0.36 -0.08 1.32 0.00 -10.75 16.64%
DY 0.00 0.00 1.43 1.54 2.63 0.00 1.45 -
P/NAPS 0.42 0.64 0.69 0.64 0.92 2.13 1.07 -13.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/09 CAGR
Date 02/02/16 11/02/15 10/02/14 30/01/13 31/01/12 17/01/11 06/08/09 -
Price 0.73 1.07 1.40 1.38 2.00 2.21 1.82 -
P/RPS 0.25 0.36 0.39 0.30 0.51 0.00 0.87 -17.44%
P/EPS -3.08 -5.54 -280.00 -1,380.00 80.00 0.00 -9.78 -16.26%
EY -32.49 -18.04 -0.36 -0.07 1.25 0.00 -10.22 19.45%
DY 0.00 0.00 1.43 1.45 2.50 0.00 1.37 -
P/NAPS 0.38 0.57 0.69 0.68 0.96 2.21 1.12 -15.30%

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