[ASTEEL] QoQ Annualized Quarter Result on 31-Jan-2012 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 51.89%
YoY- 33.79%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 450,112 443,366 407,280 386,132 422,891 433,834 455,432 -0.93%
PBT -12,936 -7,996 -14,936 -12,304 -22,811 -11,461 -2,570 262.53%
Tax 672 18 2,952 320 2,860 2,480 28 1158.78%
NP -12,264 -7,978 -11,984 -11,984 -19,951 -8,981 -2,542 250.49%
-
NP to SH -10,330 -7,434 -8,644 -8,644 -17,969 -9,462 -4,776 84.92%
-
Tax Rate - - - - - - - -
Total Cost 462,376 451,344 419,264 398,116 442,842 442,815 457,974 0.76%
-
Net Worth 150,655 154,548 153,800 0 158,442 162,272 166,377 -7.60%
Dividend
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 150,655 154,548 153,800 0 158,442 162,272 166,377 -7.60%
NOSH 195,656 195,631 194,684 194,684 195,607 195,509 195,737 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.72% -1.80% -2.94% -3.10% -4.72% -2.07% -0.56% -
ROE -6.86% -4.81% -5.62% 0.00% -11.34% -5.83% -2.87% -
Per Share
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.05 226.63 209.20 198.34 216.19 221.90 232.67 -0.89%
EPS -4.55 -3.28 -4.44 -4.44 -9.19 -4.84 -2.44 64.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.79 0.00 0.81 0.83 0.85 -7.57%
Adjusted Per Share Value based on latest NOSH - 194,684
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.83 91.44 84.00 79.64 87.22 89.47 93.93 -0.93%
EPS -2.13 -1.53 -1.78 -1.78 -3.71 -1.95 -0.99 84.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3107 0.3187 0.3172 0.00 0.3268 0.3347 0.3431 -7.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/09/12 29/06/12 30/03/12 31/01/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.43 0.41 0.41 0.41 0.41 0.49 -
P/RPS 0.18 0.19 0.20 0.21 0.19 0.18 0.21 -11.56%
P/EPS -7.77 -11.32 -9.23 -9.23 -4.46 -8.47 -20.08 -53.07%
EY -12.88 -8.84 -10.83 -10.83 -22.41 -11.80 -4.98 113.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.52 0.00 0.51 0.49 0.58 -6.93%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 30/11/12 31/07/12 18/05/12 - 29/02/12 08/11/11 02/08/11 -
Price 0.43 0.44 0.37 0.00 0.41 0.435 0.50 -
P/RPS 0.19 0.19 0.18 0.00 0.19 0.20 0.21 -7.66%
P/EPS -8.14 -11.58 -8.33 0.00 -4.46 -8.99 -20.49 -52.08%
EY -12.28 -8.64 -12.00 0.00 -22.41 -11.13 -4.88 108.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.47 0.00 0.51 0.52 0.59 -4.07%

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