[SSTEEL] YoY TTM 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- 173.4%
YoY- 124.11%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM 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 1,250,248 881,238 -1.07%
PBT -37,191 138,417 70,604 26,515 -52,209 -13,287 -47,037 0.25%
Tax 2,401 -40,346 -18,286 -14,004 35,858 13,877 47,601 3.22%
NP -34,790 98,071 52,318 12,511 -16,351 590 564 -
-
NP to SH -30,877 98,071 52,318 12,511 -51,897 -12,420 -45,186 0.40%
-
Tax Rate - 29.15% 25.90% 52.82% - - - -
Total Cost 2,465,284 2,300,795 1,826,437 1,447,811 1,390,222 1,249,658 880,674 -1.08%
-
Net Worth 545,590 526,136 281,431 287,124 301,559 351,190 227,202 -0.92%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,912 15,206 31,176 - - - - -100.00%
Div Payout % 0.00% 15.51% 59.59% - - - - -
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 545,590 526,136 281,431 287,124 301,559 351,190 227,202 -0.92%
NOSH 358,941 304,124 281,431 287,124 281,830 280,952 178,900 -0.73%
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% -1.19% 0.05% 0.06% -
ROE -5.66% 18.64% 18.59% 4.36% -17.21% -3.54% -19.89% -
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 677.13 788.78 667.57 508.60 487.48 445.00 492.59 -0.33%
EPS -8.60 32.25 18.59 4.36 -18.41 -4.42 -25.26 1.15%
DPS 1.93 5.00 11.08 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.52 1.73 1.00 1.00 1.07 1.25 1.27 -0.19%
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 -7.58 0.40%
DPS 1.16 2.55 5.23 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.9149 0.8823 0.472 0.4815 0.5057 0.5889 0.381 -0.92%
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 0.22 0.16 0.22 0.00 -100.00%
P/EPS -9.53 6.67 8.82 25.24 -4.34 -22.62 0.00 -100.00%
EY -10.49 15.00 11.34 3.96 -23.02 -4.42 0.00 -100.00%
DY 2.35 2.33 6.75 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.54 1.24 1.64 1.10 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 - -
Price 0.85 2.01 1.82 1.14 0.75 0.90 0.00 -
P/RPS 0.13 0.25 0.27 0.22 0.15 0.20 0.00 -100.00%
P/EPS -9.88 6.23 9.79 26.16 -4.07 -20.36 0.00 -100.00%
EY -10.12 16.04 10.21 3.82 -24.55 -4.91 0.00 -100.00%
DY 2.27 2.49 6.09 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.56 1.16 1.82 1.14 0.70 0.72 0.00 -100.00%

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