[ASTEEL] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -218.84%
YoY- 39.84%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 378,433 364,218 402,496 399,617 391,672 408,846 408,220 -4.92%
PBT -9,352 -7,582 1,788 -7,262 12,109 17,020 1,344 -
Tax -1,464 -1,580 -1,464 -2,695 -3,730 -4,936 -948 33.56%
NP -10,816 -9,162 324 -9,957 8,378 12,084 396 -
-
NP to SH -10,816 -9,162 324 -9,957 8,378 12,084 396 -
-
Tax Rate - - 81.88% - 30.80% 29.00% 70.54% -
Total Cost 389,249 373,380 402,172 409,574 383,293 396,762 407,824 -3.05%
-
Net Worth 181,135 184,618 191,585 191,585 205,519 205,519 202,035 -7.01%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 181,135 184,618 191,585 191,585 205,519 205,519 202,035 -7.01%
NOSH 348,337 348,337 348,337 348,337 348,337 348,337 348,337 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.86% -2.52% 0.08% -2.49% 2.14% 2.96% 0.10% -
ROE -5.97% -4.96% 0.17% -5.20% 4.08% 5.88% 0.20% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 108.64 104.56 115.55 114.72 112.44 117.37 117.19 -4.92%
EPS -3.11 -2.64 0.08 -2.86 2.40 3.46 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.55 0.55 0.59 0.59 0.58 -7.01%
Adjusted Per Share Value based on latest NOSH - 348,337
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 78.05 75.12 83.01 82.42 80.78 84.32 84.19 -4.91%
EPS -2.23 -1.89 0.07 -2.05 1.73 2.49 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3736 0.3808 0.3951 0.3951 0.4239 0.4239 0.4167 -7.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.20 0.23 0.225 0.225 0.35 0.20 0.26 -
P/RPS 0.18 0.22 0.19 0.20 0.31 0.17 0.22 -12.51%
P/EPS -6.44 -8.74 241.90 -7.87 14.55 5.77 228.71 -
EY -15.53 -11.44 0.41 -12.70 6.87 17.35 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.41 0.41 0.59 0.34 0.45 -10.65%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 07/11/17 08/08/17 09/05/17 28/02/17 08/11/16 02/08/16 10/05/16 -
Price 0.185 0.205 0.245 0.25 0.315 0.18 0.255 -
P/RPS 0.17 0.20 0.21 0.22 0.28 0.15 0.22 -15.77%
P/EPS -5.96 -7.79 263.40 -8.75 13.10 5.19 224.31 -
EY -16.78 -12.83 0.38 -11.43 7.64 19.27 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.45 0.45 0.53 0.31 0.44 -12.51%

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