[ASTEEL] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.24%
YoY- -15.12%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 266,186 275,080 219,341 214,786 212,018 223,768 159,138 40.95%
PBT 20,836 23,596 14,124 17,553 19,768 21,532 16,612 16.32%
Tax -7,760 -8,516 -4,897 -6,608 -7,436 -8,308 -3,287 77.39%
NP 13,076 15,080 9,227 10,945 12,332 13,224 13,325 -1.25%
-
NP to SH 13,076 15,080 9,227 10,945 12,332 13,224 13,325 -1.25%
-
Tax Rate 37.24% 36.09% 34.67% 37.65% 37.62% 38.58% 19.79% -
Total Cost 253,110 260,000 210,114 203,841 199,686 210,544 145,813 44.48%
-
Net Worth 97,238 96,471 91,584 91,280 89,236 89,823 84,779 9.58%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,115 - - - 2,037 -
Div Payout % - - 33.76% - - - 15.29% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 97,238 96,471 91,584 91,280 89,236 89,823 84,779 9.58%
NOSH 63,972 63,468 62,302 62,095 61,969 62,377 40,759 35.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.91% 5.48% 4.21% 5.10% 5.82% 5.91% 8.37% -
ROE 13.45% 15.63% 10.07% 11.99% 13.82% 14.72% 15.72% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 416.09 433.42 352.06 345.90 342.13 358.73 390.43 4.33%
EPS 20.44 23.76 14.81 17.63 19.90 21.20 21.71 -3.94%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.52 1.52 1.47 1.47 1.44 1.44 2.08 -18.88%
Adjusted Per Share Value based on latest NOSH - 62,317
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.90 56.73 45.24 44.30 43.73 46.15 32.82 40.95%
EPS 2.70 3.11 1.90 2.26 2.54 2.73 2.75 -1.21%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.42 -
NAPS 0.2005 0.199 0.1889 0.1883 0.184 0.1853 0.1749 9.54%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.75 0.85 0.82 0.87 0.77 0.72 0.67 -
P/RPS 0.18 0.20 0.23 0.25 0.23 0.20 0.17 3.88%
P/EPS 3.67 3.58 5.54 4.94 3.87 3.40 2.05 47.48%
EY 27.25 27.95 18.06 20.26 25.84 29.44 48.79 -32.20%
DY 0.00 0.00 6.10 0.00 0.00 0.00 7.46 -
P/NAPS 0.49 0.56 0.56 0.59 0.53 0.50 0.32 32.88%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/07/04 23/04/04 17/02/04 22/10/03 24/07/03 05/05/03 17/02/03 -
Price 0.77 0.84 0.82 0.88 0.81 0.69 0.73 -
P/RPS 0.19 0.19 0.23 0.25 0.24 0.19 0.19 0.00%
P/EPS 3.77 3.54 5.54 4.99 4.07 3.25 2.23 41.95%
EY 26.55 28.29 18.06 20.03 24.57 30.72 44.78 -29.44%
DY 0.00 0.00 6.10 0.00 0.00 0.00 6.85 -
P/NAPS 0.51 0.55 0.56 0.60 0.56 0.48 0.35 28.55%

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