[ASTEEL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
20-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -0.53%
YoY- -48.79%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 308,980 287,501 290,600 287,598 249,560 269,190 270,568 9.26%
PBT -22,080 1,232 5,005 10,242 9,728 15,798 18,446 -
Tax 4,408 -117 -1,457 -2,736 -2,744 -5,692 -6,889 -
NP -17,672 1,115 3,548 7,506 6,984 10,106 11,557 -
-
NP to SH -18,192 620 2,844 6,696 6,732 10,106 11,557 -
-
Tax Rate - 9.50% 29.11% 26.71% 28.21% 36.03% 37.35% -
Total Cost 326,652 286,386 287,052 280,092 242,576 259,084 259,010 16.74%
-
Net Worth 95,781 100,505 102,097 103,365 102,921 100,931 99,521 -2.52%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 652 - - - 1,928 - -
Div Payout % - 105.26% - - - 19.08% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 95,781 100,505 102,097 103,365 102,921 100,931 99,521 -2.52%
NOSH 65,157 65,263 65,030 65,009 64,730 64,287 64,207 0.98%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -5.72% 0.39% 1.22% 2.61% 2.80% 3.75% 4.27% -
ROE -18.99% 0.62% 2.79% 6.48% 6.54% 10.01% 11.61% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 474.20 440.53 446.87 442.39 385.54 418.73 421.40 8.19%
EPS -27.92 0.95 4.37 10.30 10.40 15.72 18.00 -
DPS 0.00 1.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.47 1.54 1.57 1.59 1.59 1.57 1.55 -3.47%
Adjusted Per Share Value based on latest NOSH - 65,039
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 63.72 59.29 59.93 59.31 51.47 55.52 55.80 9.26%
EPS -3.75 0.13 0.59 1.38 1.39 2.08 2.38 -
DPS 0.00 0.13 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.1975 0.2073 0.2106 0.2132 0.2123 0.2082 0.2053 -2.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.41 0.41 0.45 0.52 0.68 0.69 0.69 -
P/RPS 0.09 0.09 0.10 0.12 0.18 0.16 0.16 -31.88%
P/EPS -1.47 43.16 10.29 5.05 6.54 4.39 3.83 -
EY -68.10 2.32 9.72 19.81 15.29 22.78 26.09 -
DY 0.00 2.44 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.28 0.27 0.29 0.33 0.43 0.44 0.45 -27.13%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 05/05/06 27/02/06 18/11/05 20/07/05 20/04/05 18/02/05 25/10/04 -
Price 0.42 0.43 0.43 0.52 0.67 0.67 0.65 -
P/RPS 0.09 0.10 0.10 0.12 0.17 0.16 0.15 -28.88%
P/EPS -1.50 45.26 9.83 5.05 6.44 4.26 3.61 -
EY -66.48 2.21 10.17 19.81 15.52 23.46 27.69 -
DY 0.00 2.33 0.00 0.00 0.00 4.48 0.00 -
P/NAPS 0.29 0.28 0.27 0.33 0.42 0.43 0.42 -21.89%

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