[ASTEEL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -31.21%
YoY- 68.78%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 308,728 288,140 479,278 528,718 526,486 485,512 461,882 -23.57%
PBT -8,278 -27,524 4,800 32,506 47,324 26,444 20,556 -
Tax -1,604 80 -2,117 -8,197 -11,890 -6,628 -4,639 -50.76%
NP -9,882 -27,444 2,683 24,309 35,434 19,816 15,917 -
-
NP to SH -8,036 -24,856 1,230 21,306 30,972 17,652 14,427 -
-
Tax Rate - - 44.10% 25.22% 25.12% 25.06% 22.57% -
Total Cost 318,610 315,584 476,595 504,409 491,052 465,696 445,965 -20.09%
-
Net Worth 141,120 138,740 129,929 106,880 138,174 128,413 123,808 9.12%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 1,732 - - - 3,258 -
Div Payout % - - 140.85% - - - 22.58% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 141,120 138,740 129,929 106,880 138,174 128,413 123,808 9.12%
NOSH 196,000 195,408 173,239 130,342 130,353 65,184 65,162 108.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.20% -9.52% 0.56% 4.60% 6.73% 4.08% 3.45% -
ROE -5.69% -17.92% 0.95% 19.93% 22.42% 13.75% 11.65% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 157.51 147.45 276.66 405.64 403.89 744.83 708.81 -63.34%
EPS -4.10 -12.72 0.71 16.35 23.76 27.08 22.14 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 5.00 -
NAPS 0.72 0.71 0.75 0.82 1.06 1.97 1.90 -47.66%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.67 59.43 98.85 109.04 108.58 100.13 95.26 -23.57%
EPS -1.66 -5.13 0.25 4.39 6.39 3.64 2.98 -
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.67 -
NAPS 0.291 0.2861 0.268 0.2204 0.285 0.2648 0.2553 9.12%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.30 0.33 0.39 0.38 0.50 0.56 -
P/RPS 0.25 0.20 0.12 0.10 0.09 0.07 0.08 113.89%
P/EPS -9.76 -2.36 46.48 2.39 1.60 1.85 2.53 -
EY -10.25 -42.40 2.15 41.91 62.53 54.16 39.54 -
DY 0.00 0.00 3.03 0.00 0.00 0.00 8.93 -
P/NAPS 0.56 0.42 0.44 0.48 0.36 0.25 0.29 55.13%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 08/05/09 27/02/09 29/10/08 30/07/08 09/05/08 28/02/08 -
Price 0.41 0.41 0.31 0.27 0.34 0.56 0.50 -
P/RPS 0.26 0.28 0.11 0.07 0.08 0.08 0.07 140.02%
P/EPS -10.00 -3.22 43.66 1.65 1.43 2.07 2.26 -
EY -10.00 -31.02 2.29 60.54 69.88 48.36 44.28 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 10.00 -
P/NAPS 0.57 0.58 0.41 0.33 0.32 0.28 0.26 68.84%

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