Highlights

[AISB] YoY Quarter Result on 2018-12-31 [#4]

Stock [AISB]: AMALGAMATED INDUSTRIAL STEEL
Announcement Date 12-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -1,475.76%    YoY -     -316.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 485 -14 16,104 16,559 19,711 23,142 35,818 -51.16%
  YoY % 3,564.29% -100.09% -2.75% -15.99% -14.83% -35.39% -
  Horiz. % 1.35% -0.04% 44.96% 46.23% 55.03% 64.61% 100.00%
PBT -4,497 4,185 5,537 -922 680 3,521 -5,449 -3.15%
  YoY % -207.46% -24.42% 700.54% -235.59% -80.69% 164.62% -
  Horiz. % 82.53% -76.80% -101.61% 16.92% -12.48% -64.62% 100.00%
Tax 865 -2,511 -489 -2,804 2,505 -116 853 0.23%
  YoY % 134.45% -413.50% 82.56% -211.94% 2,259.48% -113.60% -
  Horiz. % 101.41% -294.37% -57.33% -328.72% 293.67% -13.60% 100.00%
NP -3,632 1,674 5,048 -3,726 3,185 3,405 -4,596 -3.85%
  YoY % -316.97% -66.84% 235.48% -216.99% -6.46% 174.09% -
  Horiz. % 79.03% -36.42% -109.83% 81.07% -69.30% -74.09% 100.00%
NP to SH -3,632 1,674 5,048 -3,726 3,185 3,405 -4,596 -3.85%
  YoY % -316.97% -66.84% 235.48% -216.99% -6.46% 174.09% -
  Horiz. % 79.03% -36.42% -109.83% 81.07% -69.30% -74.09% 100.00%
Tax Rate - % 60.00 % 8.83 % - % -368.38 % 3.29 % - % -
  YoY % 0.00% 579.50% 0.00% 0.00% -11,296.96% 0.00% -
  Horiz. % 0.00% 1,823.71% 268.39% 0.00% -11,196.96% 100.00% -
Total Cost 4,117 -1,688 11,056 20,285 16,526 19,737 40,414 -31.65%
  YoY % 343.90% -115.27% -45.50% 22.75% -16.27% -51.16% -
  Horiz. % 10.19% -4.18% 27.36% 50.19% 40.89% 48.84% 100.00%
Net Worth 137,846 142,015 129,430 113,317 114,625 108,101 100,628 5.38%
  YoY % -2.94% 9.72% 14.22% -1.14% 6.03% 7.43% -
  Horiz. % 136.99% 141.13% 128.62% 112.61% 113.91% 107.43% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 137,846 142,015 129,430 113,317 114,625 108,101 100,628 5.38%
  YoY % -2.94% 9.72% 14.22% -1.14% 6.03% 7.43% -
  Horiz. % 136.99% 141.13% 128.62% 112.61% 113.91% 107.43% 100.00%
NOSH 137,585 137,585 125,077 125,033 113,750 113,755 113,846 3.21%
  YoY % 0.00% 10.00% 0.04% 9.92% -0.00% -0.08% -
  Horiz. % 120.85% 120.85% 109.87% 109.83% 99.92% 99.92% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -748.87 % 0.00 % 31.35 % -22.50 % 16.16 % 14.71 % -12.83 % 96.89%
  YoY % 0.00% 0.00% 239.33% -239.23% 9.86% 214.65% -
  Horiz. % 5,836.87% -0.00% -244.35% 175.37% -125.95% -114.65% 100.00%
ROE -2.63 % 1.18 % 3.90 % -3.29 % 2.78 % 3.15 % -4.57 % -8.79%
  YoY % -322.88% -69.74% 218.54% -218.35% -11.75% 168.93% -
  Horiz. % 57.55% -25.82% -85.34% 71.99% -60.83% -68.93% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.35 - 12.88 13.24 17.33 20.34 31.46 -52.74%
  YoY % 0.00% 0.00% -2.72% -23.60% -14.80% -35.35% -
  Horiz. % 1.11% 0.00% 40.94% 42.09% 55.09% 64.65% 100.00%
EPS -2.64 1.22 4.04 -2.98 2.80 2.99 -4.04 -6.84%
  YoY % -316.39% -69.80% 235.57% -206.43% -6.35% 174.01% -
  Horiz. % 65.35% -30.20% -100.00% 73.76% -69.31% -74.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0019 1.0322 1.0348 0.9063 1.0077 0.9503 0.8839 2.11%
  YoY % -2.94% -0.25% 14.18% -10.06% 6.04% 7.51% -
  Horiz. % 113.35% 116.78% 117.07% 102.53% 114.01% 107.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,382
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.34 - 11.15 11.47 13.65 16.03 24.81 -51.07%
  YoY % 0.00% 0.00% -2.79% -15.97% -14.85% -35.39% -
  Horiz. % 1.37% 0.00% 44.94% 46.23% 55.02% 64.61% 100.00%
EPS -2.52 1.16 3.50 -2.58 2.21 2.36 -3.18 -3.80%
  YoY % -317.24% -66.86% 235.66% -216.74% -6.36% 174.21% -
  Horiz. % 79.25% -36.48% -110.06% 81.13% -69.50% -74.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9547 0.9836 0.8964 0.7848 0.7939 0.7487 0.6970 5.38%
  YoY % -2.94% 9.73% 14.22% -1.15% 6.04% 7.42% -
  Horiz. % 136.97% 141.12% 128.61% 112.60% 113.90% 107.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2100 0.3900 0.4350 0.3150 0.3100 0.3000 0.3400 -
P/RPS 59.57 0.00 3.38 2.38 1.79 1.47 1.08 95.04%
  YoY % 0.00% 0.00% 42.02% 32.96% 21.77% 36.11% -
  Horiz. % 5,515.74% 0.00% 312.96% 220.37% 165.74% 136.11% 100.00%
P/EPS -7.96 32.05 10.78 -10.57 11.07 10.02 -8.42 -0.93%
  YoY % -124.84% 197.31% 201.99% -195.48% 10.48% 219.00% -
  Horiz. % 94.54% -380.64% -128.03% 125.53% -131.47% -119.00% 100.00%
EY -12.57 3.12 9.28 -9.46 9.03 9.98 -11.87 0.96%
  YoY % -502.88% -66.38% 198.10% -204.76% -9.52% 184.08% -
  Horiz. % 105.90% -26.28% -78.18% 79.70% -76.07% -84.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 0.38 0.42 0.35 0.31 0.32 0.38 -9.41%
  YoY % -44.74% -9.52% 20.00% 12.90% -3.12% -15.79% -
  Horiz. % 55.26% 100.00% 110.53% 92.11% 81.58% 84.21% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 12/02/19 28/02/18 27/02/17 26/02/16 16/02/15 24/02/14 20/02/13 -
Price 0.2600 0.3950 0.4800 0.2900 0.3650 0.2850 0.3000 -
P/RPS 73.76 0.00 3.73 2.19 2.11 1.40 0.95 106.48%
  YoY % 0.00% 0.00% 70.32% 3.79% 50.71% 47.37% -
  Horiz. % 7,764.21% 0.00% 392.63% 230.53% 222.11% 147.37% 100.00%
P/EPS -9.85 32.46 11.89 -9.73 13.04 9.52 -7.43 4.81%
  YoY % -130.35% 173.00% 222.20% -174.62% 36.97% 228.13% -
  Horiz. % 132.57% -436.88% -160.03% 130.96% -175.50% -128.13% 100.00%
EY -10.15 3.08 8.41 -10.28 7.67 10.50 -13.46 -4.59%
  YoY % -429.55% -63.38% 181.81% -234.03% -26.95% 178.01% -
  Horiz. % 75.41% -22.88% -62.48% 76.37% -56.98% -78.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.38 0.46 0.32 0.36 0.30 0.34 -4.37%
  YoY % -31.58% -17.39% 43.75% -11.11% 20.00% -11.76% -
  Horiz. % 76.47% 111.76% 135.29% 94.12% 105.88% 88.24% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers