[ASTEEL] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -6.75%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 275,080 219,341 214,786 212,018 223,768 159,138 152,345 48.22%
PBT 23,596 14,124 17,553 19,768 21,532 16,612 15,878 30.19%
Tax -8,516 -4,897 -6,608 -7,436 -8,308 -3,287 -2,984 101.07%
NP 15,080 9,227 10,945 12,332 13,224 13,325 12,894 10.99%
-
NP to SH 15,080 9,227 10,945 12,332 13,224 13,325 12,894 10.99%
-
Tax Rate 36.09% 34.67% 37.65% 37.62% 38.58% 19.79% 18.79% -
Total Cost 260,000 210,114 203,841 199,686 210,544 145,813 139,450 51.42%
-
Net Worth 96,471 91,584 91,280 89,236 89,823 84,779 81,606 11.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,115 - - - 2,037 - -
Div Payout % - 33.76% - - - 15.29% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 96,471 91,584 91,280 89,236 89,823 84,779 81,606 11.79%
NOSH 63,468 62,302 62,095 61,969 62,377 40,759 40,600 34.65%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.48% 4.21% 5.10% 5.82% 5.91% 8.37% 8.46% -
ROE 15.63% 10.07% 11.99% 13.82% 14.72% 15.72% 15.80% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 433.42 352.06 345.90 342.13 358.73 390.43 375.23 10.07%
EPS 23.76 14.81 17.63 19.90 21.20 21.71 31.76 -17.57%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.52 1.47 1.47 1.44 1.44 2.08 2.01 -16.98%
Adjusted Per Share Value based on latest NOSH - 62,039
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 56.73 45.24 44.30 43.73 46.15 32.82 31.42 48.22%
EPS 3.11 1.90 2.26 2.54 2.73 2.75 2.66 10.97%
DPS 0.00 0.64 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.199 0.1889 0.1883 0.184 0.1853 0.1749 0.1683 11.80%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.85 0.82 0.87 0.77 0.72 0.67 0.91 -
P/RPS 0.20 0.23 0.25 0.23 0.20 0.17 0.24 -11.43%
P/EPS 3.58 5.54 4.94 3.87 3.40 2.05 2.87 15.86%
EY 27.95 18.06 20.26 25.84 29.44 48.79 34.90 -13.74%
DY 0.00 6.10 0.00 0.00 0.00 7.46 0.00 -
P/NAPS 0.56 0.56 0.59 0.53 0.50 0.32 0.45 15.68%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 23/04/04 17/02/04 22/10/03 24/07/03 05/05/03 17/02/03 25/10/02 -
Price 0.84 0.82 0.88 0.81 0.69 0.73 0.93 -
P/RPS 0.19 0.23 0.25 0.24 0.19 0.19 0.25 -16.70%
P/EPS 3.54 5.54 4.99 4.07 3.25 2.23 2.93 13.42%
EY 28.29 18.06 20.03 24.57 30.72 44.78 34.15 -11.78%
DY 0.00 6.10 0.00 0.00 0.00 6.85 0.00 -
P/NAPS 0.55 0.56 0.60 0.56 0.48 0.35 0.46 12.63%

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