[SSTEEL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	3,376,145	2,939,322	3,645,305	2,829,528	2,356,621	2,510,041	2,457,058	4.32%
YoY %	14.86%	-19.37%	28.83%	20.07%	-6.11%	2.16%	-	-
Horiz. %	137.41%	119.63%	148.36%	115.16%	95.91%	102.16%	100.00%	-
PBT	-24,548	136,401	542,016	149,774	64,601	-16,225	164,956	-
YoY %	-118.00%	-74.83%	261.89%	131.84%	498.16%	-109.84%	-	-
Horiz. %	-14.88%	82.69%	328.58%	90.80%	39.16%	-9.84%	100.00%	-
Tax	2,826	1,241	-54,240	-764	27,329	-4,130	-43,920	-
YoY %	127.72%	102.29%	-6,999.48%	-102.80%	761.72%	90.60%	-	-
Horiz. %	-6.43%	-2.83%	123.50%	1.74%	-62.22%	9.40%	100.00%	-
NP	-21,721	137,642	487,776	149,010	91,930	-20,356	121,036	-
YoY %	-115.78%	-71.78%	227.34%	62.09%	551.61%	-116.82%	-	-
Horiz. %	-17.95%	113.72%	403.00%	123.11%	75.95%	-16.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-19,506	137,642	486,048	148,944	91,409	-16,761	121,036	-
YoY %	-114.17%	-71.68%	226.33%	62.94%	645.37%	-113.85%	-	-
Horiz. %	-16.12%	113.72%	401.57%	123.06%	75.52%	-13.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-0.91%	10.01%	0.51%	-42.30%	-	26.63%	-
YoY %	-	-109.09%	1,862.75%	101.21%	0.00%	-	-	-
Horiz. %	-	-3.42%	37.59%	1.92%	-158.84%	-	100.00%	-
Total Cost	3,397,866	2,801,679	3,157,529	2,680,517	2,264,690	2,530,397	2,336,022	5.12%
YoY %	21.28%	-11.27%	17.80%	18.36%	-10.50%	8.32%	-	-
Horiz. %	145.46%	119.93%	135.17%	114.75%	96.95%	108.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	843,482	876,288	1,069,697	772,716	609,395	485,852	543,467	6.03%
YoY %	-3.74%	-18.08%	38.43%	26.80%	25.43%	-10.60%	-	-
Horiz. %	155.20%	161.24%	196.83%	142.18%	112.13%	89.40%	100.00%	-

	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	55,733	71,876	69,914	41,995	-	11,325	19,907	14.70%
YoY %	-22.46%	2.81%	66.48%	0.00%	-	-43.11%	-	-
Horiz. %	279.97%	361.06%	351.20%	210.96%	-	56.89%	100.00%	-
Div Payout %	0.00%	52.22%	14.38%	28.20%	-	0.00%	16.45%	-
YoY %	0.00%	263.14%	-49.01%	0.00%	-	0.00%	-	-
Horiz. %	0.00%	317.45%	87.42%	171.43%	-	0.00%	100.00%	-

	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	843,482	876,288	1,069,697	772,716	609,395	485,852	543,467	6.03%
YoY %	-3.74%	-18.08%	38.43%	26.80%	25.43%	-10.60%	-	-
Horiz. %	155.20%	161.24%	196.83%	142.18%	112.13%	89.40%	100.00%	-
NOSH	417,999	419,276	419,489	419,954	362,735	339,756	298,608	4.58%
YoY %	-0.30%	-0.05%	-0.11%	15.77%	6.76%	13.78%	-	-
Horiz. %	139.98%	140.41%	140.48%	140.64%	121.48%	113.78%	100.00%	-

	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	-0.64%	4.68%	13.38%	5.27%	3.90%	-0.81%	4.93%	-
YoY %	-113.68%	-65.02%	153.89%	35.13%	581.48%	-116.43%	-	-
Horiz. %	-12.98%	94.93%	271.40%	106.90%	79.11%	-16.43%	100.00%	-
ROE	-2.31%	15.71%	45.44%	19.28%	15.00%	-3.45%	22.27%	-
YoY %	-114.70%	-65.43%	135.68%	28.53%	534.78%	-115.49%	-	-
Horiz. %	-10.37%	70.54%	204.04%	86.57%	67.36%	-15.49%	100.00%	-

	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	807.69	701.05	868.99	673.77	649.68	738.78	822.84	-0.24%
YoY %	15.21%	-19.33%	28.97%	3.71%	-12.06%	-10.22%	-	-
Horiz. %	98.16%	85.20%	105.61%	81.88%	78.96%	89.78%	100.00%	-
EPS	-4.67	32.83	115.87	35.47	25.20	-4.93	40.53	-
YoY %	-114.22%	-71.67%	226.67%	40.75%	611.16%	-112.16%	-	-
Horiz. %	-11.52%	81.00%	285.89%	87.52%	62.18%	-12.16%	100.00%	-
DPS	13.33	17.14	16.67	10.00	0.00	3.33	6.67	9.66%
YoY %	-22.23%	2.82%	66.70%	0.00%	0.00%	-50.07%	-	-
Horiz. %	199.85%	256.97%	249.93%	149.93%	0.00%	49.93%	100.00%	-
NAPS	2.0179	2.09	2.55	1.84	1.68	1.43	1.82	1.38%
YoY %	-3.45%	-18.04%	38.59%	9.52%	17.48%	-21.43%	-	-
Horiz. %	110.87%	114.84%	140.11%	101.10%	92.31%	78.57%	100.00%	-

	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 421,042
RPS	566.17	492.92	611.31	474.50	395.20	420.93	412.04	4.32%
YoY %	14.86%	-19.37%	28.83%	20.07%	-6.11%	2.16%	-	-
Horiz. %	137.41%	119.63%	148.36%	115.16%	95.91%	102.16%	100.00%	-
EPS	-3.27	23.08	81.51	24.98	15.33	-2.81	20.30	-
YoY %	-114.17%	-71.68%	226.30%	62.95%	645.55%	-113.84%	-	-
Horiz. %	-16.11%	113.69%	401.53%	123.05%	75.52%	-13.84%	100.00%	-
DPS	9.35	12.05	11.72	7.04	0.00	1.90	3.34	14.70%
YoY %	-22.41%	2.82%	66.48%	0.00%	0.00%	-43.11%	-	-
Horiz. %	279.94%	360.78%	350.90%	210.78%	0.00%	56.89%	100.00%	-
NAPS	1.4145	1.4695	1.7939	1.2958	1.0219	0.8148	0.9114	6.03%
YoY %	-3.74%	-18.08%	38.44%	26.80%	25.42%	-10.60%	-	-
Horiz. %	155.20%	161.24%	196.83%	142.18%	112.12%	89.40%	100.00%	-

	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.89	2.32	1.93	1.72	1.15	1.28	1.90	-
P/RPS	0.23	0.33	0.22	0.26	0.18	0.17	0.23	0.00%
YoY %	-30.30%	50.00%	-15.38%	44.44%	5.88%	-26.09%	-	-
Horiz. %	100.00%	143.48%	95.65%	113.04%	78.26%	73.91%	100.00%	-
P/EPS	-40.50	7.07	1.67	4.85	4.56	-25.95	4.69	-
YoY %	-672.84%	323.35%	-65.57%	6.36%	117.57%	-653.30%	-	-
Horiz. %	-863.54%	150.75%	35.61%	103.41%	97.23%	-553.30%	100.00%	-
EY	-2.47	14.15	60.03	20.62	21.91	-3.85	21.33	-
YoY %	-117.46%	-76.43%	191.13%	-5.89%	669.09%	-118.05%	-	-
Horiz. %	-11.58%	66.34%	281.43%	96.67%	102.72%	-18.05%	100.00%	-
DY	7.05	7.39	8.64	5.81	0.00	2.60	3.51	9.73%
YoY %	-4.60%	-14.47%	48.71%	0.00%	0.00%	-25.93%	-	-
Horiz. %	200.85%	210.54%	246.15%	165.53%	0.00%	74.07%	100.00%	-
P/NAPS	0.94	1.11	0.76	0.93	0.68	0.90	1.04	-1.33%
YoY %	-15.32%	46.05%	-18.28%	36.76%	-24.44%	-13.46%	-	-
Horiz. %	90.38%	106.73%	73.08%	89.42%	65.38%	86.54%	100.00%	-

	31/03/12	31/03/11	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	15/05/12	18/05/11	07/11/08	15/11/07	09/11/06	08/11/05	10/11/04	-
Price	1.82	2.18	1.38	1.70	1.12	1.13	2.07	-
P/RPS	0.23	0.31	0.16	0.25	0.17	0.15	0.25	-1.10%
YoY %	-25.81%	93.75%	-36.00%	47.06%	13.33%	-40.00%	-	-
Horiz. %	92.00%	124.00%	64.00%	100.00%	68.00%	60.00%	100.00%	-
P/EPS	-39.00	6.64	1.19	4.79	4.44	-22.91	5.11	-
YoY %	-687.35%	457.98%	-75.16%	7.88%	119.38%	-548.34%	-	-
Horiz. %	-763.21%	129.94%	23.29%	93.74%	86.89%	-448.34%	100.00%	-
EY	-2.56	15.06	83.96	20.86	22.50	-4.37	19.58	-
YoY %	-117.00%	-82.06%	302.49%	-7.29%	614.87%	-122.32%	-	-
Horiz. %	-13.07%	76.92%	428.80%	106.54%	114.91%	-22.32%	100.00%	-
DY	7.33	7.86	12.08	5.88	0.00	2.95	3.22	11.58%
YoY %	-6.74%	-34.93%	105.44%	0.00%	0.00%	-8.39%	-	-
Horiz. %	227.64%	244.10%	375.16%	182.61%	0.00%	91.61%	100.00%	-
P/NAPS	0.90	1.04	0.54	0.92	0.67	0.79	1.14	-3.10%
YoY %	-13.46%	92.59%	-41.30%	37.31%	-15.19%	-30.70%	-	-
Horiz. %	78.95%	91.23%	47.37%	80.70%	58.77%	69.30%	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