[ASTEEL] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 56.75%
YoY- 271.89%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Revenue 506,524 560,343 565,502 551,240 556,448 556,448 461,744 7.70%
PBT 672 541 10,198 14,250 10,540 10,540 -20,722 -
Tax -196 -41 -1,174 -982 -1,408 -1,408 1,979 -
NP 476 500 9,024 13,268 9,132 9,132 -18,743 -
-
NP to SH 476 500 8,697 12,778 8,152 8,152 -15,349 -
-
Tax Rate 29.17% 7.58% 11.51% 6.89% 13.36% 13.36% - -
Total Cost 506,048 559,843 556,478 537,972 547,316 547,316 480,487 4.24%
-
Net Worth 198,552 172,899 164,493 145,890 0 143,051 142,735 30.31%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Div - 3,033 - - - - - -
Div Payout % - 606.67% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Net Worth 198,552 172,899 164,493 145,890 0 143,051 142,735 30.31%
NOSH 348,337 303,333 283,608 251,535 226,444 195,961 195,528 58.92%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
NP Margin 0.09% 0.09% 1.60% 2.41% 1.64% 1.64% -4.06% -
ROE 0.24% 0.29% 5.29% 8.76% 0.00% 5.70% -10.75% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
RPS 145.41 184.73 199.40 219.15 245.73 283.96 236.15 -32.22%
EPS 0.12 0.09 3.07 5.08 3.60 4.16 -6.76 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.58 0.58 0.00 0.73 0.73 -18.00%
Adjusted Per Share Value based on latest NOSH - 308,510
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
RPS 104.47 115.57 116.63 113.69 114.76 114.76 95.23 7.71%
EPS 0.10 0.10 1.79 2.64 1.68 1.68 -3.17 -
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4095 0.3566 0.3393 0.3009 0.00 0.295 0.2944 30.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/12/12 -
Price 0.36 0.375 0.375 0.415 0.44 0.425 0.46 -
P/RPS 0.25 0.20 0.19 0.19 0.18 0.15 0.19 24.62%
P/EPS 263.45 227.50 12.23 8.17 12.22 10.22 -5.86 -
EY 0.38 0.44 8.18 12.24 8.18 9.79 -17.07 -
DY 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.65 0.72 0.00 0.58 0.63 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Date 28/05/14 28/02/14 29/11/13 29/07/13 - 15/04/13 28/02/13 -
Price 0.365 0.355 0.37 0.39 0.00 0.48 0.405 -
P/RPS 0.25 0.19 0.19 0.18 0.00 0.17 0.17 36.25%
P/EPS 267.11 215.37 12.07 7.68 0.00 11.54 -5.16 -
EY 0.37 0.46 8.29 13.03 0.00 8.67 -19.38 -
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.64 0.67 0.00 0.66 0.55 12.92%

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