[ASTEEL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 151.9%
YoY- -80.43%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 484,626 469,832 341,483 329,222 308,728 288,140 479,278 0.74%
PBT 31,426 31,840 15,575 8,026 -8,278 -27,524 4,800 251.17%
Tax -7,870 -8,212 -5,218 -3,946 -1,604 80 -2,117 140.55%
NP 23,556 23,628 10,357 4,080 -9,882 -27,444 2,683 327.28%
-
NP to SH 20,208 20,644 9,938 4,170 -8,036 -24,856 1,230 549.58%
-
Tax Rate 25.04% 25.79% 33.50% 49.17% - - 44.10% -
Total Cost 461,070 446,204 331,126 325,142 318,610 315,584 476,595 -2.18%
-
Net Worth 160,256 160,303 154,547 146,624 141,120 138,740 129,929 15.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,890 - - - 1,732 -
Div Payout % - - 49.21% - - - 140.85% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 160,256 160,303 154,547 146,624 141,120 138,740 129,929 15.05%
NOSH 195,435 195,492 195,629 195,499 196,000 195,408 173,239 8.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.86% 5.03% 3.03% 1.24% -3.20% -9.52% 0.56% -
ROE 12.61% 12.88% 6.43% 2.84% -5.69% -17.92% 0.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 247.97 240.33 174.56 168.40 157.51 147.45 276.66 -7.05%
EPS 10.34 10.56 5.08 2.13 -4.10 -12.72 0.71 499.29%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.00 -
NAPS 0.82 0.82 0.79 0.75 0.72 0.71 0.75 6.14%
Adjusted Per Share Value based on latest NOSH - 195,753
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 99.95 96.90 70.43 67.90 63.67 59.43 98.85 0.74%
EPS 4.17 4.26 2.05 0.86 -1.66 -5.13 0.25 556.19%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 0.36 -
NAPS 0.3305 0.3306 0.3187 0.3024 0.291 0.2861 0.268 15.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.54 0.46 0.44 0.40 0.30 0.33 -
P/RPS 0.21 0.22 0.26 0.26 0.25 0.20 0.12 45.36%
P/EPS 5.03 5.11 9.06 20.62 -9.76 -2.36 46.48 -77.38%
EY 19.88 19.56 11.04 4.85 -10.25 -42.40 2.15 342.33%
DY 0.00 0.00 5.43 0.00 0.00 0.00 3.03 -
P/NAPS 0.63 0.66 0.58 0.59 0.56 0.42 0.44 27.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 08/05/09 27/02/09 -
Price 0.52 0.54 0.48 0.45 0.41 0.41 0.31 -
P/RPS 0.21 0.22 0.27 0.27 0.26 0.28 0.11 54.07%
P/EPS 5.03 5.11 9.45 21.09 -10.00 -3.22 43.66 -76.41%
EY 19.88 19.56 10.58 4.74 -10.00 -31.02 2.29 324.07%
DY 0.00 0.00 5.21 0.00 0.00 0.00 3.23 -
P/NAPS 0.63 0.66 0.61 0.60 0.57 0.58 0.41 33.26%

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