[ASTEEL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 138.28%
YoY- 707.97%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 463,065 484,626 469,832 341,483 329,222 308,728 288,140 37.16%
PBT 24,413 31,426 31,840 15,575 8,026 -8,278 -27,524 -
Tax -6,256 -7,870 -8,212 -5,218 -3,946 -1,604 80 -
NP 18,157 23,556 23,628 10,357 4,080 -9,882 -27,444 -
-
NP to SH 15,852 20,208 20,644 9,938 4,170 -8,036 -24,856 -
-
Tax Rate 25.63% 25.04% 25.79% 33.50% 49.17% - - -
Total Cost 444,908 461,070 446,204 331,126 325,142 318,610 315,584 25.70%
-
Net Worth 174,033 160,256 160,303 154,547 146,624 141,120 138,740 16.29%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 4,890 - - - -
Div Payout % - - - 49.21% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 174,033 160,256 160,303 154,547 146,624 141,120 138,740 16.29%
NOSH 195,542 195,435 195,492 195,629 195,499 196,000 195,408 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.92% 4.86% 5.03% 3.03% 1.24% -3.20% -9.52% -
ROE 9.11% 12.61% 12.88% 6.43% 2.84% -5.69% -17.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 236.81 247.97 240.33 174.56 168.40 157.51 147.45 37.10%
EPS 8.11 10.34 10.56 5.08 2.13 -4.10 -12.72 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.89 0.82 0.82 0.79 0.75 0.72 0.71 16.24%
Adjusted Per Share Value based on latest NOSH - 195,689
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 95.50 99.95 96.90 70.43 67.90 63.67 59.43 37.15%
EPS 3.27 4.17 4.26 2.05 0.86 -1.66 -5.13 -
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.3589 0.3305 0.3306 0.3187 0.3024 0.291 0.2861 16.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.55 0.52 0.54 0.46 0.44 0.40 0.30 -
P/RPS 0.23 0.21 0.22 0.26 0.26 0.25 0.20 9.75%
P/EPS 6.78 5.03 5.11 9.06 20.62 -9.76 -2.36 -
EY 14.74 19.88 19.56 11.04 4.85 -10.25 -42.40 -
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.66 0.58 0.59 0.56 0.42 29.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 08/05/09 -
Price 0.55 0.52 0.54 0.48 0.45 0.41 0.41 -
P/RPS 0.23 0.21 0.22 0.27 0.27 0.26 0.28 -12.28%
P/EPS 6.78 5.03 5.11 9.45 21.09 -10.00 -3.22 -
EY 14.74 19.88 19.56 10.58 4.74 -10.00 -31.02 -
DY 0.00 0.00 0.00 5.21 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.66 0.61 0.60 0.57 0.58 4.54%

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