[MASTEEL] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.39%
YoY- 83.1%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 309,496 283,616 278,876 280,810 302,649 247,342 192,128 37.37%
PBT 25,813 20,298 18,708 35,950 40,572 24,222 4,932 201.14%
Tax 0 0 0 0 0 0 0 -
NP 25,813 20,298 18,708 35,950 40,572 24,222 4,932 201.14%
-
NP to SH 25,813 20,298 18,708 35,950 40,572 24,222 4,932 201.14%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 283,682 263,318 260,168 244,860 262,077 223,120 187,196 31.90%
-
Net Worth 252,957 205,368 191,847 139,478 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 252,957 205,368 191,847 139,478 0 0 0 -
NOSH 125,226 119,399 113,519 80,623 66,847 54,850 54,800 73.40%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.34% 7.16% 6.71% 12.80% 13.41% 9.79% 2.57% -
ROE 10.20% 9.88% 9.75% 25.77% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 247.15 237.53 245.66 348.30 452.75 450.94 350.60 -20.77%
EPS 20.61 17.00 16.48 44.59 60.69 44.16 9.00 73.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.72 1.69 1.73 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,598
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 45.60 41.78 41.08 41.37 44.59 36.44 28.30 37.40%
EPS 3.80 2.99 2.76 5.30 5.98 3.57 0.73 200.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3727 0.3026 0.2826 0.2055 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 - - - - -
Price 0.70 0.79 1.03 0.00 0.00 0.00 0.00 -
P/RPS 0.28 0.33 0.42 0.00 0.00 0.00 0.00 -
P/EPS 3.40 4.65 6.25 0.00 0.00 0.00 0.00 -
EY 29.45 21.52 16.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.61 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 22/08/05 25/05/05 25/02/05 - - - -
Price 0.67 0.67 0.87 1.13 0.00 0.00 0.00 -
P/RPS 0.27 0.28 0.35 0.32 0.00 0.00 0.00 -
P/EPS 3.25 3.94 5.28 2.53 0.00 0.00 0.00 -
EY 30.77 25.37 18.94 39.46 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.51 0.65 0.00 0.00 0.00 -

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
Post a Comment