[ASTEEL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.28%
YoY- 1180.12%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 528,718 526,486 485,512 461,882 445,672 432,822 393,804 21.63%
PBT 32,506 47,324 26,444 20,556 18,914 16,350 5,488 226.30%
Tax -8,197 -11,890 -6,628 -4,639 -4,849 -4,070 -1,380 226.91%
NP 24,309 35,434 19,816 15,917 14,065 12,280 4,108 226.10%
-
NP to SH 21,306 30,972 17,652 14,427 12,624 10,450 2,944 272.80%
-
Tax Rate 25.22% 25.12% 25.06% 22.57% 25.64% 24.89% 25.15% -
Total Cost 504,409 491,052 465,696 445,965 431,606 420,542 389,696 18.71%
-
Net Worth 106,880 138,174 128,413 123,808 65,161 65,149 101,607 3.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,258 - - - -
Div Payout % - - - 22.58% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 106,880 138,174 128,413 123,808 65,161 65,149 101,607 3.42%
NOSH 130,342 130,353 65,184 65,162 65,161 65,149 65,132 58.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.60% 6.73% 4.08% 3.45% 3.16% 2.84% 1.04% -
ROE 19.93% 22.42% 13.75% 11.65% 19.37% 16.04% 2.90% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 405.64 403.89 744.83 708.81 683.95 664.35 604.62 -23.30%
EPS 16.35 23.76 27.08 22.14 9.68 8.02 4.52 135.09%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.82 1.06 1.97 1.90 1.00 1.00 1.56 -34.79%
Adjusted Per Share Value based on latest NOSH - 65,177
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 109.04 108.58 100.13 95.26 91.92 89.27 81.22 21.63%
EPS 4.39 6.39 3.64 2.98 2.60 2.16 0.61 271.41%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.2204 0.285 0.2648 0.2553 0.1344 0.1344 0.2096 3.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.38 0.50 0.56 0.48 0.44 0.44 -
P/RPS 0.10 0.09 0.07 0.08 0.07 0.07 0.07 26.76%
P/EPS 2.39 1.60 1.85 2.53 2.48 2.74 9.73 -60.67%
EY 41.91 62.53 54.16 39.54 40.36 36.45 10.27 154.71%
DY 0.00 0.00 0.00 8.93 0.00 0.00 0.00 -
P/NAPS 0.48 0.36 0.25 0.29 0.48 0.44 0.28 43.09%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 30/07/08 09/05/08 28/02/08 31/10/07 01/08/07 08/05/07 -
Price 0.27 0.34 0.56 0.50 0.49 0.45 0.43 -
P/RPS 0.07 0.08 0.08 0.07 0.07 0.07 0.07 0.00%
P/EPS 1.65 1.43 2.07 2.26 2.53 2.81 9.51 -68.79%
EY 60.54 69.88 48.36 44.28 39.54 35.64 10.51 220.31%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.28 0.26 0.49 0.45 0.28 11.54%

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