[ASTEEL] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 67.67%
YoY- -125.95%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 469,832 341,483 329,222 308,728 288,140 479,278 528,718 -7.57%
PBT 31,840 15,575 8,026 -8,278 -27,524 4,800 32,506 -1.37%
Tax -8,212 -5,218 -3,946 -1,604 80 -2,117 -8,197 0.12%
NP 23,628 10,357 4,080 -9,882 -27,444 2,683 24,309 -1.87%
-
NP to SH 20,644 9,938 4,170 -8,036 -24,856 1,230 21,306 -2.08%
-
Tax Rate 25.79% 33.50% 49.17% - - 44.10% 25.22% -
Total Cost 446,204 331,126 325,142 318,610 315,584 476,595 504,409 -7.85%
-
Net Worth 160,303 154,547 146,624 141,120 138,740 129,929 106,880 31.06%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,890 - - - 1,732 - -
Div Payout % - 49.21% - - - 140.85% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 160,303 154,547 146,624 141,120 138,740 129,929 106,880 31.06%
NOSH 195,492 195,629 195,499 196,000 195,408 173,239 130,342 31.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.03% 3.03% 1.24% -3.20% -9.52% 0.56% 4.60% -
ROE 12.88% 6.43% 2.84% -5.69% -17.92% 0.95% 19.93% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 240.33 174.56 168.40 157.51 147.45 276.66 405.64 -29.48%
EPS 10.56 5.08 2.13 -4.10 -12.72 0.71 16.35 -25.30%
DPS 0.00 2.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.82 0.79 0.75 0.72 0.71 0.75 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 196,071
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 96.90 70.43 67.90 63.67 59.43 98.85 109.04 -7.57%
EPS 4.26 2.05 0.86 -1.66 -5.13 0.25 4.39 -1.98%
DPS 0.00 1.01 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.3306 0.3187 0.3024 0.291 0.2861 0.268 0.2204 31.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.54 0.46 0.44 0.40 0.30 0.33 0.39 -
P/RPS 0.22 0.26 0.26 0.25 0.20 0.12 0.10 69.23%
P/EPS 5.11 9.06 20.62 -9.76 -2.36 46.48 2.39 66.04%
EY 19.56 11.04 4.85 -10.25 -42.40 2.15 41.91 -39.85%
DY 0.00 5.43 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.66 0.58 0.59 0.56 0.42 0.44 0.48 23.67%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 24/02/10 28/10/09 31/07/09 08/05/09 27/02/09 29/10/08 -
Price 0.54 0.48 0.45 0.41 0.41 0.31 0.27 -
P/RPS 0.22 0.27 0.27 0.26 0.28 0.11 0.07 114.71%
P/EPS 5.11 9.45 21.09 -10.00 -3.22 43.66 1.65 112.61%
EY 19.56 10.58 4.74 -10.00 -31.02 2.29 60.54 -52.94%
DY 0.00 5.21 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.66 0.61 0.60 0.57 0.58 0.41 0.33 58.80%

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