[SSTEEL] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 184.92%
YoY- 1045.45%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 585,818 547,963 556,072 494,930 310,185 339,005 308,089 11.29%
PBT 17,681 -25,022 14,701 22,953 757 -4,602 -2,217 -
Tax -1,674 5,420 -7,406 -823 1,175 4,602 2,807 -
NP 16,007 -19,602 7,295 22,130 1,932 0 590 73.30%
-
NP to SH 16,149 -18,306 7,295 22,130 1,932 -6,003 590 73.55%
-
Tax Rate 9.47% - 50.38% 3.59% -155.22% - - -
Total Cost 569,811 567,565 548,777 472,800 308,253 339,005 307,499 10.82%
-
Net Worth 722,445 545,590 526,136 281,431 287,124 301,559 351,190 12.76%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 21,001 - 15,206 14,071 - - - -
Div Payout % 130.05% - 208.45% 63.59% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 722,445 545,590 526,136 281,431 287,124 301,559 351,190 12.76%
NOSH 420,026 358,941 304,124 281,431 287,124 281,830 280,952 6.92%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.73% -3.58% 1.31% 4.47% 0.62% 0.00% 0.19% -
ROE 2.24% -3.36% 1.39% 7.86% 0.67% -1.99% 0.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 139.47 152.66 182.84 175.86 108.03 120.29 109.66 4.08%
EPS 3.90 -4.40 2.40 7.70 0.70 -2.13 0.21 62.69%
DPS 5.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.72 1.52 1.73 1.00 1.00 1.07 1.25 5.46%
Adjusted Per Share Value based on latest NOSH - 281,431
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 98.24 91.89 93.25 83.00 52.02 56.85 51.67 11.29%
EPS 2.71 -3.07 1.22 3.71 0.32 -1.01 0.10 73.26%
DPS 3.52 0.00 2.55 2.36 0.00 0.00 0.00 -
NAPS 1.2115 0.9149 0.8823 0.472 0.4815 0.5057 0.5889 12.76%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.46 0.82 2.15 1.64 1.10 0.80 1.00 -
P/RPS 1.05 0.54 1.18 0.93 1.02 0.67 0.91 2.41%
P/EPS 37.97 -16.08 89.63 20.86 163.48 -37.56 476.19 -34.38%
EY 2.63 -6.22 1.12 4.79 0.61 -2.66 0.21 52.36%
DY 3.42 0.00 2.33 3.05 0.00 0.00 0.00 -
P/NAPS 0.85 0.54 1.24 1.64 1.10 0.75 0.80 1.01%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 21/02/06 21/02/05 24/02/04 21/02/03 27/02/02 19/03/01 -
Price 1.67 0.85 2.01 1.82 1.14 0.75 0.90 -
P/RPS 1.20 0.56 1.10 1.03 1.06 0.62 0.82 6.54%
P/EPS 43.44 -16.67 83.80 23.15 169.42 -35.21 428.57 -31.70%
EY 2.30 -6.00 1.19 4.32 0.59 -2.84 0.23 46.75%
DY 2.99 0.00 2.49 2.75 0.00 0.00 0.00 -
P/NAPS 0.97 0.56 1.16 1.82 1.14 0.70 0.72 5.09%

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