[SSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	1,815,540	838,035	2,811,042	2,122,146	1,237,095	559,546	2,353,284	-15.89%
YoY %	116.64%	-70.19%	32.46%	71.54%	121.09%	-76.22%	-	-
Horiz. %	77.15%	35.61%	119.45%	90.18%	52.57%	23.78%	100.00%	-
PBT	333,279	107,647	195,152	112,331	57,507	12,579	66,132	194.23%
YoY %	209.60%	-44.84%	73.73%	95.33%	357.17%	-80.98%	-	-
Horiz. %	503.96%	162.78%	295.09%	169.86%	86.96%	19.02%	100.00%	-
Tax	-32,813	-10,960	-3,359	-573	4,174	922	18,823	-
YoY %	-199.39%	-226.29%	-486.21%	-113.73%	352.71%	-95.10%	-	-
Horiz. %	-174.32%	-58.23%	-17.85%	-3.04%	22.17%	4.90%	100.00%	-
NP	300,466	96,687	191,793	111,758	61,681	13,501	84,955	132.31%
YoY %	210.76%	-49.59%	71.61%	81.19%	356.86%	-84.11%	-	-
Horiz. %	353.68%	113.81%	225.76%	131.55%	72.60%	15.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	298,839	96,373	191,690	111,708	61,604	13,445	84,706	131.92%
YoY %	210.09%	-49.72%	71.60%	81.33%	358.19%	-84.13%	-	-
Horiz. %	352.80%	113.77%	226.30%	131.88%	72.73%	15.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.85%	10.18%	1.72%	0.51%	-7.26%	-7.33%	-28.46%	-
YoY %	-3.24%	491.86%	237.25%	107.02%	0.95%	74.24%	-	-
Horiz. %	-34.61%	-35.77%	-6.04%	-1.79%	25.51%	25.76%	100.00%	-
Total Cost	1,515,074	741,348	2,619,249	2,010,388	1,175,414	546,045	2,268,329	-23.60%
YoY %	104.37%	-71.70%	30.29%	71.04%	115.26%	-75.93%	-	-
Horiz. %	66.79%	32.68%	115.47%	88.63%	51.82%	24.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,039,439	829,645	734,468	772,716	716,617	739,474	661,081	35.25%
YoY %	25.29%	12.96%	-4.95%	7.83%	-3.09%	11.86%	-	-
Horiz. %	157.23%	125.50%	111.10%	116.89%	108.40%	111.86%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	31,434	-	31,477	31,496	10,476	21,007	20,920	31.21%
YoY %	0.00%	-	-0.06%	200.65%	-50.13%	0.42%	-	-
Horiz. %	150.26%	-	150.46%	150.55%	50.08%	100.42%	100.00%	-
Div Payout %	10.52%	-	16.42%	28.20%	17.01%	156.25%	24.70%	-
YoY %	0.00%	-	-41.77%	65.78%	-89.11%	532.59%	-	-
Horiz. %	42.59%	-	66.48%	114.17%	68.87%	632.59%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	1,039,439	829,645	734,468	772,716	716,617	739,474	661,081	35.25%
YoY %	25.29%	12.96%	-4.95%	7.83%	-3.09%	11.86%	-	-
Horiz. %	157.23%	125.50%	111.10%	116.89%	108.40%	111.86%	100.00%	-
NOSH	419,129	419,013	419,696	419,954	419,074	420,156	418,405	0.11%
YoY %	0.03%	-0.16%	-0.06%	0.21%	-0.26%	0.42%	-	-
Horiz. %	100.17%	100.15%	100.31%	100.37%	100.16%	100.42%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	16.55%	11.54%	6.82%	5.27%	4.99%	2.41%	3.61%	-
YoY %	43.41%	69.21%	29.41%	5.61%	107.05%	-33.24%	-	-
Horiz. %	458.45%	319.67%	188.92%	145.98%	138.23%	66.76%	100.00%	-
ROE	28.75%	11.62%	26.10%	14.46%	8.60%	1.82%	12.81%	-
YoY %	147.42%	-55.48%	80.50%	68.14%	372.53%	-85.79%	-	-
Horiz. %	224.43%	90.71%	203.75%	112.88%	67.14%	14.21%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	433.17	200.00	669.78	505.33	295.20	133.18	562.44	-15.99%
YoY %	116.59%	-70.14%	32.54%	71.18%	121.65%	-76.32%	-	-
Horiz. %	77.02%	35.56%	119.08%	89.85%	52.49%	23.68%	100.00%	-
EPS	71.30	23.00	45.70	26.60	14.70	3.20	20.20	132.00%
YoY %	210.00%	-49.67%	71.80%	80.95%	359.37%	-84.16%	-	-
Horiz. %	352.97%	113.86%	226.24%	131.68%	72.77%	15.84%	100.00%	-
DPS	7.50	0.00	7.50	7.50	2.50	5.00	5.00	31.06%
YoY %	0.00%	0.00%	0.00%	200.00%	-50.00%	0.00%	-	-
Horiz. %	150.00%	0.00%	150.00%	150.00%	50.00%	100.00%	100.00%	-
NAPS	2.48	1.98	1.75	1.84	1.71	1.76	1.58	35.09%
YoY %	25.25%	13.14%	-4.89%	7.60%	-2.84%	11.39%	-	-
Horiz. %	156.96%	125.32%	110.76%	116.46%	108.23%	111.39%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 421,042
RPS	304.46	140.54	471.40	355.88	207.46	93.83	394.64	-15.89%
YoY %	116.64%	-70.19%	32.46%	71.54%	121.10%	-76.22%	-	-
Horiz. %	77.15%	35.61%	119.45%	90.18%	52.57%	23.78%	100.00%	-
EPS	50.11	16.16	32.15	18.73	10.33	2.25	14.20	131.96%
YoY %	210.09%	-49.74%	71.65%	81.32%	359.11%	-84.15%	-	-
Horiz. %	352.89%	113.80%	226.41%	131.90%	72.75%	15.85%	100.00%	-
DPS	5.27	0.00	5.28	5.28	1.76	3.52	3.51	31.15%
YoY %	0.00%	0.00%	0.00%	200.00%	-50.00%	0.28%	-	-
Horiz. %	150.14%	0.00%	150.43%	150.43%	50.14%	100.28%	100.00%	-
NAPS	1.7431	1.3913	1.2317	1.2958	1.2017	1.2401	1.1086	35.25%
YoY %	25.29%	12.96%	-4.95%	7.83%	-3.10%	11.86%	-	-
Horiz. %	157.23%	125.50%	111.10%	116.89%	108.40%	111.86%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	3.10	2.07	1.80	1.72	1.71	1.64	1.46	-
P/RPS	0.72	1.03	0.27	0.34	0.58	1.23	0.26	97.32%
YoY %	-30.10%	281.48%	-20.59%	-41.38%	-52.85%	373.08%	-	-
Horiz. %	276.92%	396.15%	103.85%	130.77%	223.08%	473.08%	100.00%	-
P/EPS	4.35	9.00	3.94	6.47	11.63	51.25	7.21	-28.62%
YoY %	-51.67%	128.43%	-39.10%	-44.37%	-77.31%	610.82%	-	-
Horiz. %	60.33%	124.83%	54.65%	89.74%	161.30%	710.82%	100.00%	-
EY	23.00	11.11	25.37	15.47	8.60	1.95	13.87	40.14%
YoY %	107.02%	-56.21%	63.99%	79.88%	341.03%	-85.94%	-	-
Horiz. %	165.83%	80.10%	182.91%	111.54%	62.00%	14.06%	100.00%	-
DY	2.42	0.00	4.17	4.36	1.46	3.05	3.42	-20.60%
YoY %	0.00%	0.00%	-4.36%	198.63%	-52.13%	-10.82%	-	-
Horiz. %	70.76%	0.00%	121.93%	127.49%	42.69%	89.18%	100.00%	-
P/NAPS	1.25	1.05	1.03	0.93	1.00	0.93	0.92	22.69%
YoY %	19.05%	1.94%	10.75%	-7.00%	7.53%	1.09%	-	-
Horiz. %	135.87%	114.13%	111.96%	101.09%	108.70%	101.09%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	18/08/08	05/05/08	19/02/08	15/11/07	20/08/07	21/05/07	09/02/07	-
Price	2.66	2.37	2.32	1.70	1.66	1.82	1.67	-
P/RPS	0.61	1.18	0.35	0.34	0.56	1.37	0.30	60.56%
YoY %	-48.31%	237.14%	2.94%	-39.29%	-59.12%	356.67%	-	-
Horiz. %	203.33%	393.33%	116.67%	113.33%	186.67%	456.67%	100.00%	-
P/EPS	3.73	10.30	5.08	6.39	11.29	56.88	8.25	-41.12%
YoY %	-63.79%	102.76%	-20.50%	-43.40%	-80.15%	589.45%	-	-
Horiz. %	45.21%	124.85%	61.58%	77.45%	136.85%	689.45%	100.00%	-
EY	26.80	9.70	19.69	15.65	8.86	1.76	12.12	69.81%
YoY %	176.29%	-50.74%	25.81%	76.64%	403.41%	-85.48%	-	-
Horiz. %	221.12%	80.03%	162.46%	129.13%	73.10%	14.52%	100.00%	-
DY	2.82	0.00	3.23	4.41	1.51	2.75	2.99	-3.83%
YoY %	0.00%	0.00%	-26.76%	192.05%	-45.09%	-8.03%	-	-
Horiz. %	94.31%	0.00%	108.03%	147.49%	50.50%	91.97%	100.00%	-
P/NAPS	1.07	1.20	1.33	0.92	0.97	1.03	1.06	0.62%
YoY %	-10.83%	-9.77%	44.57%	-5.15%	-5.83%	-2.83%	-	-
Horiz. %	100.94%	113.21%	125.47%	86.79%	91.51%	97.17%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos