[SSTEEL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	2,022,337	2,165,821	1,764,002	1,574,420	3,222,399	3,645,305	3,631,080	-32.23%
YoY %	-6.62%	22.78%	12.04%	-51.14%	-11.60%	0.39%	-	-
Horiz. %	55.70%	59.65%	48.58%	43.36%	88.74%	100.39%	100.00%	-
PBT	8,824	-81,726	-190,688	-313,832	106,538	542,016	666,558	-94.35%
YoY %	110.80%	57.14%	39.24%	-394.57%	-80.34%	-18.68%	-	-
Horiz. %	1.32%	-12.26%	-28.61%	-47.08%	15.98%	81.32%	100.00%	-
Tax	8,359	16,429	34,388	51,932	-3,961	-54,240	-65,626	-
YoY %	-49.12%	-52.22%	-33.78%	1,411.08%	92.70%	17.35%	-	-
Horiz. %	-12.74%	-25.03%	-52.40%	-79.13%	6.04%	82.65%	100.00%	-
NP	17,183	-65,296	-156,300	-261,900	102,577	487,776	600,932	-90.58%
YoY %	126.32%	58.22%	40.32%	-355.32%	-78.97%	-18.83%	-	-
Horiz. %	2.86%	-10.87%	-26.01%	-43.58%	17.07%	81.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,183	-65,296	-156,300	-261,900	104,689	486,048	597,678	-90.55%
YoY %	126.32%	58.22%	40.32%	-350.17%	-78.46%	-18.68%	-	-
Horiz. %	2.87%	-10.92%	-26.15%	-43.82%	17.52%	81.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-94.73%	-	-	-	3.72%	10.01%	9.85%	-
YoY %	0.00%	-	-	-	-62.84%	1.62%	-	-
Horiz. %	-961.73%	-	-	-	37.77%	101.62%	100.00%	-
Total Cost	2,005,154	2,231,118	1,920,302	1,836,320	3,119,822	3,157,529	3,030,148	-24.00%
YoY %	-10.13%	16.19%	4.57%	-41.14%	-1.19%	4.20%	-	-
Horiz. %	66.17%	73.63%	63.37%	60.60%	102.96%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,061	703,193	680,661	692,524	757,948	1,069,697	1,039,439	-19.64%
YoY %	6.38%	3.31%	-1.71%	-8.63%	-29.14%	2.91%	-	-
Horiz. %	71.97%	67.65%	65.48%	66.62%	72.92%	102.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	20,779	31,392	21,008	-	52,344	69,914	62,869	-52.10%
YoY %	-33.81%	49.43%	0.00%	-	-25.13%	11.21%	-	-
Horiz. %	33.05%	49.93%	33.42%	-	83.26%	111.21%	100.00%	-
Div Payout %	120.93%	0.00%	0.00%	-	50.00%	14.38%	10.52%	-
YoY %	0.00%	0.00%	0.00%	-	247.71%	36.69%	-	-
Horiz. %	1,149.52%	0.00%	0.00%	-	475.29%	136.69%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	748,061	703,193	680,661	692,524	757,948	1,069,697	1,039,439	-19.64%
YoY %	6.38%	3.31%	-1.71%	-8.63%	-29.14%	2.91%	-	-
Horiz. %	71.97%	67.65%	65.48%	66.62%	72.92%	102.91%	100.00%	-
NOSH	415,589	418,567	420,161	419,711	418,756	419,489	419,129	-0.56%
YoY %	-0.71%	-0.38%	0.11%	0.23%	-0.17%	0.09%	-	-
Horiz. %	99.16%	99.87%	100.25%	100.14%	99.91%	100.09%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	0.85%	-3.01%	-8.86%	-16.63%	3.18%	13.38%	16.55%	-
YoY %	128.24%	66.03%	46.72%	-622.96%	-76.23%	-19.15%	-	-
Horiz. %	5.14%	-18.19%	-53.53%	-100.48%	19.21%	80.85%	100.00%	-
ROE	2.30%	-9.29%	-22.96%	-37.82%	13.81%	45.44%	57.50%	-
YoY %	124.76%	59.54%	39.29%	-373.86%	-69.61%	-20.97%	-	-
Horiz. %	4.00%	-16.16%	-39.93%	-65.77%	24.02%	79.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	486.62	517.44	419.84	375.12	769.52	868.99	866.34	-31.85%
YoY %	-5.96%	23.25%	11.92%	-51.25%	-11.45%	0.31%	-	-
Horiz. %	56.17%	59.73%	48.46%	43.30%	88.82%	100.31%	100.00%	-
EPS	4.10	-15.60	-37.20	-62.40	25.00	115.87	142.60	-90.55%
YoY %	126.28%	58.06%	40.38%	-349.60%	-78.42%	-18.74%	-	-
Horiz. %	2.88%	-10.94%	-26.09%	-43.76%	17.53%	81.26%	100.00%	-
DPS	5.00	7.50	5.00	0.00	12.50	16.67	15.00	-51.82%
YoY %	-33.33%	50.00%	0.00%	0.00%	-25.01%	11.13%	-	-
Horiz. %	33.33%	50.00%	33.33%	0.00%	83.33%	111.13%	100.00%	-
NAPS	1.80	1.68	1.62	1.65	1.81	2.55	2.48	-19.18%
YoY %	7.14%	3.70%	-1.82%	-8.84%	-29.02%	2.82%	-	-
Horiz. %	72.58%	67.74%	65.32%	66.53%	72.98%	102.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 419,711
RPS	339.14	363.20	295.82	264.03	540.39	611.31	608.92	-32.23%
YoY %	-6.62%	22.78%	12.04%	-51.14%	-11.60%	0.39%	-	-
Horiz. %	55.70%	59.65%	48.58%	43.36%	88.75%	100.39%	100.00%	-
EPS	2.88	-10.95	-26.21	-43.92	17.56	81.51	100.23	-90.55%
YoY %	126.30%	58.22%	40.32%	-350.11%	-78.46%	-18.68%	-	-
Horiz. %	2.87%	-10.92%	-26.15%	-43.82%	17.52%	81.32%	100.00%	-
DPS	3.48	5.26	3.52	0.00	8.78	11.72	10.54	-52.13%
YoY %	-33.84%	49.43%	0.00%	0.00%	-25.09%	11.20%	-	-
Horiz. %	33.02%	49.91%	33.40%	0.00%	83.30%	111.20%	100.00%	-
NAPS	1.2545	1.1792	1.1414	1.1613	1.2711	1.7939	1.7431	-19.64%
YoY %	6.39%	3.31%	-1.71%	-8.64%	-29.14%	2.91%	-	-
Horiz. %	71.97%	67.65%	65.48%	66.62%	72.92%	102.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.98	1.74	1.73	1.19	1.32	1.93	3.10	-
P/RPS	0.41	0.34	0.41	0.32	0.17	0.22	0.36	9.03%
YoY %	20.59%	-17.07%	28.12%	88.24%	-22.73%	-38.89%	-	-
Horiz. %	113.89%	94.44%	113.89%	88.89%	47.22%	61.11%	100.00%	-
P/EPS	47.89	-11.15	-4.65	-1.91	5.28	1.67	2.17	682.36%
YoY %	529.51%	-139.78%	-143.46%	-136.17%	216.17%	-23.04%	-	-
Horiz. %	2,206.91%	-513.82%	-214.29%	-88.02%	243.32%	76.96%	100.00%	-
EY	2.09	-8.97	-21.50	-52.44	18.94	60.03	46.00	-87.19%
YoY %	123.30%	58.28%	59.00%	-376.87%	-68.45%	30.50%	-	-
Horiz. %	4.54%	-19.50%	-46.74%	-114.00%	41.17%	130.50%	100.00%	-
DY	2.53	4.31	2.89	0.00	9.47	8.64	4.84	-35.03%
YoY %	-41.30%	49.13%	0.00%	0.00%	9.61%	78.51%	-	-
Horiz. %	52.27%	89.05%	59.71%	0.00%	195.66%	178.51%	100.00%	-
P/NAPS	1.10	1.04	1.07	0.72	0.73	0.76	1.25	-8.14%
YoY %	5.77%	-2.80%	48.61%	-1.37%	-3.95%	-39.20%	-	-
Horiz. %	88.00%	83.20%	85.60%	57.60%	58.40%	60.80%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/01/10	12/11/09	06/08/09	06/05/09	19/02/09	07/11/08	18/08/08	-
Price	2.39	1.89	1.82	1.63	1.42	1.38	2.66	-
P/RPS	0.49	0.37	0.43	0.43	0.18	0.16	0.31	35.57%
YoY %	32.43%	-13.95%	0.00%	138.89%	12.50%	-48.39%	-	-
Horiz. %	158.06%	119.35%	138.71%	138.71%	58.06%	51.61%	100.00%	-
P/EPS	57.80	-12.12	-4.89	-2.61	5.68	1.19	1.87	878.76%
YoY %	576.90%	-147.85%	-87.36%	-145.95%	377.31%	-36.36%	-	-
Horiz. %	3,090.91%	-648.13%	-261.50%	-139.57%	303.74%	63.64%	100.00%	-
EY	1.73	-8.25	-20.44	-38.28	17.61	83.96	53.61	-89.80%
YoY %	120.97%	59.64%	46.60%	-317.38%	-79.03%	56.61%	-	-
Horiz. %	3.23%	-15.39%	-38.13%	-71.40%	32.85%	156.61%	100.00%	-
DY	2.09	3.97	2.75	0.00	8.80	12.08	5.64	-48.31%
YoY %	-47.36%	44.36%	0.00%	0.00%	-27.15%	114.18%	-	-
Horiz. %	37.06%	70.39%	48.76%	0.00%	156.03%	214.18%	100.00%	-
P/NAPS	1.33	1.13	1.12	0.99	0.78	0.54	1.07	15.55%
YoY %	17.70%	0.89%	13.13%	26.92%	44.44%	-49.53%	-	-
Horiz. %	124.30%	105.61%	104.67%	92.52%	72.90%	50.47%	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