[ASTEEL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -98.13%
YoY- -159.69%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 407,280 386,132 422,891 433,834 455,432 447,020 466,399 -10.28%
PBT -14,936 -12,304 -22,811 -11,461 -2,570 -11,780 17,266 -
Tax 2,952 320 2,860 2,480 28 1,440 -4,749 -
NP -11,984 -11,984 -19,951 -8,981 -2,542 -10,340 12,517 -
-
NP to SH -8,644 -8,644 -17,969 -9,462 -4,776 -13,056 9,557 -
-
Tax Rate - - - - - - 27.50% -
Total Cost 419,264 398,116 442,842 442,815 457,974 457,360 453,882 -6.15%
-
Net Worth 153,800 0 158,442 162,272 166,377 168,086 171,986 -8.55%
Dividend
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 2,442 -
Div Payout % - - - - - - 25.56% -
Equity
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 153,800 0 158,442 162,272 166,377 168,086 171,986 -8.55%
NOSH 194,684 194,684 195,607 195,509 195,737 195,449 195,439 -0.30%
Ratio Analysis
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.94% -3.10% -4.72% -2.07% -0.56% -2.31% 2.68% -
ROE -5.62% 0.00% -11.34% -5.83% -2.87% -7.77% 5.56% -
Per Share
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 209.20 198.34 216.19 221.90 232.67 228.71 238.64 -10.00%
EPS -4.44 -4.44 -9.19 -4.84 -2.44 -6.68 4.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.79 0.00 0.81 0.83 0.85 0.86 0.88 -8.27%
Adjusted Per Share Value based on latest NOSH - 195,394
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 84.00 79.64 87.22 89.47 93.93 92.19 96.19 -10.27%
EPS -1.78 -1.78 -3.71 -1.95 -0.99 -2.69 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.3172 0.00 0.3268 0.3347 0.3431 0.3467 0.3547 -8.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/03/12 31/01/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.41 0.41 0.41 0.49 0.545 0.54 -
P/RPS 0.20 0.21 0.19 0.18 0.21 0.24 0.23 -10.58%
P/EPS -9.23 -9.23 -4.46 -8.47 -20.08 -8.16 11.04 -
EY -10.83 -10.83 -22.41 -11.80 -4.98 -12.26 9.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
P/NAPS 0.52 0.00 0.51 0.49 0.58 0.63 0.61 -11.99%
Price Multiplier on Announcement Date
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 18/05/12 - 29/02/12 08/11/11 02/08/11 13/05/11 28/02/11 -
Price 0.37 0.00 0.41 0.435 0.50 0.52 0.55 -
P/RPS 0.18 0.00 0.19 0.20 0.21 0.23 0.23 -17.81%
P/EPS -8.33 0.00 -4.46 -8.99 -20.49 -7.78 11.25 -
EY -12.00 0.00 -22.41 -11.13 -4.88 -12.85 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.47 0.00 0.51 0.52 0.59 0.60 0.63 -20.90%

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