[SSTEEL] YoY Quarter Result on 31-Mar-2012 [#3]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Quarter Result
Revenue	675,362	706,089	724,989	869,263	786,240	918,439	885,051	-3.53%
YoY %	-4.35%	-2.61%	-16.60%	10.56%	-14.39%	3.77%	-	-
Horiz. %	76.31%	79.78%	81.91%	98.22%	88.84%	103.77%	100.00%	-
PBT	-39,148	10,552	25,313	-29,326	50,776	73,233	54,824	-
YoY %	-471.00%	-58.31%	186.32%	-157.76%	-30.67%	33.58%	-	-
Horiz. %	-71.41%	19.25%	46.17%	-53.49%	92.62%	133.58%	100.00%	-
Tax	3,664	-2,818	-6,468	3,711	-5,861	-7,867	-4,747	-
YoY %	230.02%	56.43%	-274.29%	163.32%	25.50%	-65.73%	-	-
Horiz. %	-77.19%	59.36%	136.25%	-78.18%	123.47%	165.73%	100.00%	-
NP	-35,484	7,734	18,845	-25,615	44,915	65,366	50,077	-
YoY %	-558.81%	-58.96%	173.57%	-157.03%	-31.29%	30.53%	-	-
Horiz. %	-70.86%	15.44%	37.63%	-51.15%	89.69%	130.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-35,575	7,471	18,257	-25,155	44,915	65,697	50,104	-
YoY %	-576.17%	-59.08%	172.58%	-156.01%	-31.63%	31.12%	-	-
Horiz. %	-71.00%	14.91%	36.44%	-50.21%	89.64%	131.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	26.71%	25.55%	-	11.54%	10.74%	8.66%	-
YoY %	-	4.54%	0.00%	-	7.45%	24.02%	-	-
Horiz. %	-	308.43%	295.03%	-	133.26%	124.02%	100.00%	-
Total Cost	710,846	698,355	706,144	894,878	741,325	853,073	834,974	-2.12%
YoY %	1.79%	-1.10%	-21.09%	20.71%	-13.10%	2.17%	-	-
Horiz. %	85.13%	83.64%	84.57%	107.17%	88.78%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	904,023	850,863	858,908	846,004	877,311	1,067,053	774,717	2.07%
YoY %	6.25%	-0.94%	1.53%	-3.57%	-17.78%	37.73%	-	-
Horiz. %	116.69%	109.83%	110.87%	109.20%	113.24%	137.73%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Dividend
Div	-	8,301	20,746	20,962	41,976	20,922	21,052	-
YoY %	-	-59.99%	-1.03%	-50.06%	100.63%	-0.62%	-	-
Horiz. %	-	39.43%	98.55%	99.57%	199.39%	99.38%	100.00%	-
Div Payout %	-	111.11%	113.64%	0.00%	93.46%	31.85%	42.02%	-
YoY %	-	-2.23%	0.00%	0.00%	193.44%	-24.20%	-	-
Horiz. %	-	264.42%	270.44%	0.00%	222.42%	75.80%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Equity
Net Worth	904,023	850,863	858,908	846,004	877,311	1,067,053	774,717	2.07%
YoY %	6.25%	-0.94%	1.53%	-3.57%	-17.78%	37.73%	-	-
Horiz. %	116.69%	109.83%	110.87%	109.20%	113.24%	137.73%	100.00%	-
NOSH	418,529	415,055	414,931	419,250	419,766	418,452	421,042	-0.07%
YoY %	0.84%	0.03%	-1.03%	-0.12%	0.31%	-0.62%	-	-
Horiz. %	99.40%	98.58%	98.55%	99.57%	99.70%	99.38%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	-5.25%	1.10%	2.60%	-2.95%	5.71%	7.12%	5.66%	-
YoY %	-577.27%	-57.69%	188.14%	-151.66%	-19.80%	25.80%	-	-
Horiz. %	-92.76%	19.43%	45.94%	-52.12%	100.88%	125.80%	100.00%	-
ROE	-3.94%	0.88%	2.13%	-2.97%	5.12%	6.16%	6.47%	-
YoY %	-547.73%	-58.69%	171.72%	-158.01%	-16.88%	-4.79%	-	-
Horiz. %	-60.90%	13.60%	32.92%	-45.90%	79.13%	95.21%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Per Share
RPS	161.37	170.12	174.72	207.34	187.30	219.48	210.20	-3.46%
YoY %	-5.14%	-2.63%	-15.73%	10.70%	-14.66%	4.41%	-	-
Horiz. %	76.77%	80.93%	83.12%	98.64%	89.11%	104.41%	100.00%	-
EPS	-8.50	1.80	4.40	-6.00	10.70	15.70	11.90	-
YoY %	-572.22%	-59.09%	173.33%	-156.07%	-31.85%	31.93%	-	-
Horiz. %	-71.43%	15.13%	36.97%	-50.42%	89.92%	131.93%	100.00%	-
DPS	0.00	2.00	5.00	5.00	10.00	5.00	5.00	-
YoY %	0.00%	-60.00%	0.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	0.00%	40.00%	100.00%	100.00%	200.00%	100.00%	100.00%	-
NAPS	2.16	2.05	2.07	2.0179	2.09	2.55	1.84	2.15%
YoY %	5.37%	-0.97%	2.58%	-3.45%	-18.04%	38.59%	-	-
Horiz. %	117.39%	111.41%	112.50%	109.67%	113.59%	138.59%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 419,250
RPS	113.26	118.41	121.58	145.77	131.85	154.02	148.42	-3.53%
YoY %	-4.35%	-2.61%	-16.59%	10.56%	-14.39%	3.77%	-	-
Horiz. %	76.31%	79.78%	81.92%	98.21%	88.84%	103.77%	100.00%	-
EPS	-5.97	1.25	3.06	-4.22	7.53	11.02	8.40	-
YoY %	-577.60%	-59.15%	172.51%	-156.04%	-31.67%	31.19%	-	-
Horiz. %	-71.07%	14.88%	36.43%	-50.24%	89.64%	131.19%	100.00%	-
DPS	0.00	1.39	3.48	3.52	7.04	3.51	3.53	-
YoY %	0.00%	-60.06%	-1.14%	-50.00%	100.57%	-0.57%	-	-
Horiz. %	0.00%	39.38%	98.58%	99.72%	199.43%	99.43%	100.00%	-
NAPS	1.516	1.4269	1.4404	1.4187	1.4712	1.7894	1.2992	2.07%
YoY %	6.24%	-0.94%	1.53%	-3.57%	-17.78%	37.73%	-	-
Horiz. %	116.69%	109.83%	110.87%	109.20%	113.24%	137.73%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	30/09/08	28/09/07	-
Price	0.98	1.50	1.35	1.89	2.32	1.93	1.72	-
P/RPS	0.61	0.88	0.77	0.91	1.24	0.88	0.82	-3.86%
YoY %	-30.68%	14.29%	-15.38%	-26.61%	40.91%	7.32%	-	-
Horiz. %	74.39%	107.32%	93.90%	110.98%	151.22%	107.32%	100.00%	-
P/EPS	-11.53	83.33	30.68	-31.50	21.68	12.29	14.45	-
YoY %	-113.84%	171.61%	197.40%	-245.30%	76.40%	-14.95%	-	-
Horiz. %	-79.79%	576.68%	212.32%	-217.99%	150.03%	85.05%	100.00%	-
EY	-8.67	1.20	3.26	-3.17	4.61	8.13	6.92	-
YoY %	-822.50%	-63.19%	202.84%	-168.76%	-43.30%	17.49%	-	-
Horiz. %	-125.29%	17.34%	47.11%	-45.81%	66.62%	117.49%	100.00%	-
DY	0.00	1.33	3.70	2.65	4.31	2.59	2.91	-
YoY %	0.00%	-64.05%	39.62%	-38.52%	66.41%	-11.00%	-	-
Horiz. %	0.00%	45.70%	127.15%	91.07%	148.11%	89.00%	100.00%	-
P/NAPS	0.45	0.73	0.65	0.94	1.11	0.76	0.93	-9.22%
YoY %	-38.36%	12.31%	-30.85%	-15.32%	46.05%	-18.28%	-	-
Horiz. %	48.39%	78.49%	69.89%	101.08%	119.35%	81.72%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	06/05/15	30/04/14	29/04/13	15/05/12	18/05/11	07/11/08	15/11/07	-
Price	0.98	1.60	1.38	1.82	2.18	1.38	1.70	-
P/RPS	0.61	0.94	0.79	0.88	1.16	0.63	0.81	-3.70%
YoY %	-35.11%	18.99%	-10.23%	-24.14%	84.13%	-22.22%	-	-
Horiz. %	75.31%	116.05%	97.53%	108.64%	143.21%	77.78%	100.00%	-
P/EPS	-11.53	88.89	31.36	-30.33	20.37	8.79	14.29	-
YoY %	-112.97%	183.45%	203.40%	-248.90%	131.74%	-38.49%	-	-
Horiz. %	-80.69%	622.04%	219.45%	-212.25%	142.55%	61.51%	100.00%	-
EY	-8.67	1.13	3.19	-3.30	4.91	11.38	7.00	-
YoY %	-867.26%	-64.58%	196.67%	-167.21%	-56.85%	62.57%	-	-
Horiz. %	-123.86%	16.14%	45.57%	-47.14%	70.14%	162.57%	100.00%	-
DY	0.00	1.25	3.62	2.75	4.59	3.62	2.94	-
YoY %	0.00%	-65.47%	31.64%	-40.09%	26.80%	23.13%	-	-
Horiz. %	0.00%	42.52%	123.13%	93.54%	156.12%	123.13%	100.00%	-
P/NAPS	0.45	0.78	0.67	0.90	1.04	0.54	0.92	-9.08%
YoY %	-42.31%	16.42%	-25.56%	-13.46%	92.59%	-41.30%	-	-
Horiz. %	48.91%	84.78%	72.83%	97.83%	113.04%	58.70%	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