[SSTEEL] QoQ TTM Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	2,430,494	2,438,603	2,534,791	2,431,533	2,398,866	2,337,724	2,156,274	8.28%
YoY %	-0.33%	-3.79%	4.25%	1.36%	2.62%	8.41%	-	-
Horiz. %	112.72%	113.09%	117.55%	112.77%	111.25%	108.41%	100.00%	-
PBT	-37,191	2,532	57,222	98,967	138,417	146,669	124,961	-
YoY %	-1,568.84%	-95.58%	-42.18%	-28.50%	-5.63%	17.37%	-	-
Horiz. %	-29.76%	2.03%	45.79%	79.20%	110.77%	117.37%	100.00%	-
Tax	2,401	-10,425	-16,579	-27,555	-40,346	-33,763	-33,286	-
YoY %	123.03%	37.12%	39.83%	31.70%	-19.50%	-1.43%	-	-
Horiz. %	-7.21%	31.32%	49.81%	82.78%	121.21%	101.43%	100.00%	-
NP	-34,790	-7,893	40,643	71,412	98,071	112,906	91,675	-
YoY %	-340.77%	-119.42%	-43.09%	-27.18%	-13.14%	23.16%	-	-
Horiz. %	-37.95%	-8.61%	44.33%	77.90%	106.98%	123.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-30,877	-5,276	41,141	71,412	98,071	112,906	91,675	-
YoY %	-485.24%	-112.82%	-42.39%	-27.18%	-13.14%	23.16%	-	-
Horiz. %	-33.68%	-5.76%	44.88%	77.90%	106.98%	123.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	411.73%	28.97%	27.84%	29.15%	23.02%	26.64%	-
YoY %	-	1,321.23%	4.06%	-4.49%	26.63%	-13.59%	-	-
Horiz. %	-	1,545.53%	108.75%	104.50%	109.42%	86.41%	100.00%	-
Total Cost	2,465,284	2,446,496	2,494,148	2,360,121	2,300,795	2,224,818	2,064,599	12.51%
YoY %	0.77%	-1.91%	5.68%	2.58%	3.41%	7.76%	-	-
Horiz. %	119.41%	118.50%	120.81%	114.31%	111.44%	107.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	545,590	508,350	425,809	555,046	526,136	544,086	510,797	4.47%
YoY %	7.33%	19.38%	-23.28%	5.49%	-3.30%	6.52%	-	-
Horiz. %	106.81%	99.52%	83.36%	108.66%	103.00%	106.52%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	6,912	22,118	22,118	15,206	15,206	14,071	22,701	-54.64%
YoY %	-68.75%	0.00%	45.46%	0.00%	8.07%	-38.02%	-	-
Horiz. %	30.45%	97.43%	97.43%	66.98%	66.98%	61.98%	100.00%	-
Div Payout %	0.00%	0.00%	53.76%	21.29%	15.51%	12.46%	24.76%	-
YoY %	0.00%	0.00%	152.51%	37.27%	24.48%	-49.68%	-	-
Horiz. %	0.00%	0.00%	217.12%	85.99%	62.64%	50.32%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	545,590	508,350	425,809	555,046	526,136	544,086	510,797	4.47%
YoY %	7.33%	19.38%	-23.28%	5.49%	-3.30%	6.52%	-	-
Horiz. %	106.81%	99.52%	83.36%	108.66%	103.00%	106.52%	100.00%	-
NOSH	358,941	355,489	276,499	330,384	304,124	298,948	293,561	14.30%
YoY %	0.97%	28.57%	-16.31%	8.63%	1.73%	1.84%	-	-
Horiz. %	122.27%	121.10%	94.19%	112.54%	103.60%	101.84%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	-1.43%	-0.32%	1.60%	2.94%	4.09%	4.83%	4.25%	-
YoY %	-346.88%	-120.00%	-45.58%	-28.12%	-15.32%	13.65%	-	-
Horiz. %	-33.65%	-7.53%	37.65%	69.18%	96.24%	113.65%	100.00%	-
ROE	-5.66%	-1.04%	9.66%	12.87%	18.64%	20.75%	17.95%	-
YoY %	-444.23%	-110.77%	-24.94%	-30.95%	-10.17%	15.60%	-	-
Horiz. %	-31.53%	-5.79%	53.82%	71.70%	103.84%	115.60%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	677.13	685.98	916.74	735.97	788.78	781.98	734.52	-5.26%
YoY %	-1.29%	-25.17%	24.56%	-6.70%	0.87%	6.46%	-	-
Horiz. %	92.19%	93.39%	124.81%	100.20%	107.39%	106.46%	100.00%	-
EPS	-8.60	-1.48	14.88	21.61	32.25	37.77	31.23	-
YoY %	-481.08%	-109.95%	-31.14%	-32.99%	-14.61%	20.94%	-	-
Horiz. %	-27.54%	-4.74%	47.65%	69.20%	103.27%	120.94%	100.00%	-
DPS	1.93	6.22	8.00	4.60	5.00	4.71	7.73	-60.24%
YoY %	-68.97%	-22.25%	73.91%	-8.00%	6.16%	-39.07%	-	-
Horiz. %	24.97%	80.47%	103.49%	59.51%	64.68%	60.93%	100.00%	-
NAPS	1.52	1.43	1.54	1.68	1.73	1.82	1.74	-8.59%
YoY %	6.29%	-7.14%	-8.33%	-2.89%	-4.95%	4.60%	-	-
Horiz. %	87.36%	82.18%	88.51%	96.55%	99.43%	104.60%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 330,384
RPS	407.59	408.95	425.08	407.76	402.28	392.03	361.60	8.28%
YoY %	-0.33%	-3.79%	4.25%	1.36%	2.61%	8.42%	-	-
Horiz. %	112.72%	113.09%	117.56%	112.77%	111.25%	108.42%	100.00%	-
EPS	-5.18	-0.88	6.90	11.98	16.45	18.93	15.37	-
YoY %	-488.64%	-112.75%	-42.40%	-27.17%	-13.10%	23.16%	-	-
Horiz. %	-33.70%	-5.73%	44.89%	77.94%	107.03%	123.16%	100.00%	-
DPS	1.16	3.71	3.71	2.55	2.55	2.36	3.81	-54.64%
YoY %	-68.73%	0.00%	45.49%	0.00%	8.05%	-38.06%	-	-
Horiz. %	30.45%	97.38%	97.38%	66.93%	66.93%	61.94%	100.00%	-
NAPS	0.9149	0.8525	0.7141	0.9308	0.8823	0.9124	0.8566	4.47%
YoY %	7.32%	19.38%	-23.28%	5.50%	-3.30%	6.51%	-	-
Horiz. %	106.81%	99.52%	83.36%	108.66%	103.00%	106.51%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	0.82	1.28	1.56	1.75	2.15	1.90	2.00	-
P/RPS	0.12	0.19	0.17	0.24	0.27	0.24	0.27	-41.67%
YoY %	-36.84%	11.76%	-29.17%	-11.11%	12.50%	-11.11%	-	-
Horiz. %	44.44%	70.37%	62.96%	88.89%	100.00%	88.89%	100.00%	-
P/EPS	-9.53	-86.24	10.48	8.10	6.67	5.03	6.40	-
YoY %	88.95%	-922.90%	29.38%	21.44%	32.60%	-21.41%	-	-
Horiz. %	-148.91%	-1,347.50%	163.75%	126.56%	104.22%	78.59%	100.00%	-
EY	-10.49	-1.16	9.54	12.35	15.00	19.88	15.61	-
YoY %	-804.31%	-112.16%	-22.75%	-17.67%	-24.55%	27.35%	-	-
Horiz. %	-67.20%	-7.43%	61.11%	79.12%	96.09%	127.35%	100.00%	-
DY	2.35	4.86	5.13	2.63	2.33	2.48	3.87	-28.22%
YoY %	-51.65%	-5.26%	95.06%	12.88%	-6.05%	-35.92%	-	-
Horiz. %	60.72%	125.58%	132.56%	67.96%	60.21%	64.08%	100.00%	-
P/NAPS	0.54	0.90	1.01	1.04	1.24	1.04	1.15	-39.50%
YoY %	-40.00%	-10.89%	-2.88%	-16.13%	19.23%	-9.57%	-	-
Horiz. %	46.96%	78.26%	87.83%	90.43%	107.83%	90.43%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	21/02/06	08/11/05	15/08/05	09/05/05	21/02/05	10/11/04	25/08/04	-
Price	0.85	1.13	1.40	1.72	2.01	2.07	1.90	-
P/RPS	0.13	0.16	0.15	0.23	0.25	0.26	0.26	-36.92%
YoY %	-18.75%	6.67%	-34.78%	-8.00%	-3.85%	0.00%	-	-
Horiz. %	50.00%	61.54%	57.69%	88.46%	96.15%	100.00%	100.00%	-
P/EPS	-9.88	-76.14	9.41	7.96	6.23	5.48	6.08	-
YoY %	87.02%	-909.14%	18.22%	27.77%	13.69%	-9.87%	-	-
Horiz. %	-162.50%	-1,252.30%	154.77%	130.92%	102.47%	90.13%	100.00%	-
EY	-10.12	-1.31	10.63	12.57	16.04	18.25	16.44	-
YoY %	-672.52%	-112.32%	-15.43%	-21.63%	-12.11%	11.01%	-	-
Horiz. %	-61.56%	-7.97%	64.66%	76.46%	97.57%	111.01%	100.00%	-
DY	2.27	5.51	5.71	2.68	2.49	2.27	4.07	-32.17%
YoY %	-58.80%	-3.50%	113.06%	7.63%	9.69%	-44.23%	-	-
Horiz. %	55.77%	135.38%	140.29%	65.85%	61.18%	55.77%	100.00%	-
P/NAPS	0.56	0.79	0.91	1.02	1.16	1.14	1.09	-35.77%
YoY %	-29.11%	-13.19%	-10.78%	-12.07%	1.75%	4.59%	-	-
Horiz. %	51.38%	72.48%	83.49%	93.58%	106.42%	104.59%	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