[ASTEEL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -78.2%
YoY- -93.87%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 367,640 340,632 308,980 287,501 290,600 287,598 249,560 29.43%
PBT 1,640 -6,056 -22,080 1,232 5,005 10,242 9,728 -69.44%
Tax -540 1,638 4,408 -117 -1,457 -2,736 -2,744 -66.13%
NP 1,100 -4,418 -17,672 1,115 3,548 7,506 6,984 -70.80%
-
NP to SH -104 -5,412 -18,192 620 2,844 6,696 6,732 -
-
Tax Rate 32.93% - - 9.50% 29.11% 26.71% 28.21% -
Total Cost 366,540 345,050 326,652 286,386 287,052 280,092 242,576 31.64%
-
Net Worth 99,449 97,155 95,781 100,505 102,097 103,365 102,921 -2.25%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 652 - - - -
Div Payout % - - - 105.26% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 99,449 97,155 95,781 100,505 102,097 103,365 102,921 -2.25%
NOSH 65,000 65,204 65,157 65,263 65,030 65,009 64,730 0.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.30% -1.30% -5.72% 0.39% 1.22% 2.61% 2.80% -
ROE -0.10% -5.57% -18.99% 0.62% 2.79% 6.48% 6.54% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 565.60 522.40 474.20 440.53 446.87 442.39 385.54 29.07%
EPS -0.16 -8.30 -27.92 0.95 4.37 10.30 10.40 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.53 1.49 1.47 1.54 1.57 1.59 1.59 -2.52%
Adjusted Per Share Value based on latest NOSH - 65,215
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.82 70.25 63.72 59.29 59.93 59.31 51.47 29.43%
EPS -0.02 -1.12 -3.75 0.13 0.59 1.38 1.39 -
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.2051 0.2004 0.1975 0.2073 0.2106 0.2132 0.2123 -2.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.41 0.41 0.41 0.45 0.52 0.68 -
P/RPS 0.07 0.08 0.09 0.09 0.10 0.12 0.18 -46.69%
P/EPS -256.25 -4.94 -1.47 43.16 10.29 5.05 6.54 -
EY -0.39 -20.24 -68.10 2.32 9.72 19.81 15.29 -
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.28 0.27 0.29 0.33 0.43 -26.65%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/10/06 26/07/06 05/05/06 27/02/06 18/11/05 20/07/05 20/04/05 -
Price 0.40 0.39 0.42 0.43 0.43 0.52 0.67 -
P/RPS 0.07 0.07 0.09 0.10 0.10 0.12 0.17 -44.62%
P/EPS -250.00 -4.70 -1.50 45.26 9.83 5.05 6.44 -
EY -0.40 -21.28 -66.48 2.21 10.17 19.81 15.52 -
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.29 0.28 0.27 0.33 0.42 -27.34%

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