[ASTEEL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 161.22%
YoY- 116.18%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 461,882 445,672 432,822 393,804 377,107 367,640 340,632 22.43%
PBT 20,556 18,914 16,350 5,488 2,439 1,640 -6,056 -
Tax -4,639 -4,849 -4,070 -1,380 -215 -540 1,638 -
NP 15,917 14,065 12,280 4,108 2,224 1,100 -4,418 -
-
NP to SH 14,427 12,624 10,450 2,944 1,127 -104 -5,412 -
-
Tax Rate 22.57% 25.64% 24.89% 25.15% 8.82% 32.93% - -
Total Cost 445,965 431,606 420,542 389,696 374,883 366,540 345,050 18.59%
-
Net Worth 123,808 65,161 65,149 101,607 100,973 99,449 97,155 17.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,258 - - - 651 - - -
Div Payout % 22.58% - - - 57.80% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 123,808 65,161 65,149 101,607 100,973 99,449 97,155 17.48%
NOSH 65,162 65,161 65,149 65,132 65,144 65,000 65,204 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.45% 3.16% 2.84% 1.04% 0.59% 0.30% -1.30% -
ROE 11.65% 19.37% 16.04% 2.90% 1.12% -0.10% -5.57% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 708.81 683.95 664.35 604.62 578.88 565.60 522.40 22.49%
EPS 22.14 9.68 8.02 4.52 1.73 -0.16 -8.30 -
DPS 5.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.90 1.00 1.00 1.56 1.55 1.53 1.49 17.54%
Adjusted Per Share Value based on latest NOSH - 65,132
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 95.26 91.92 89.27 81.22 77.77 75.82 70.25 22.44%
EPS 2.98 2.60 2.16 0.61 0.23 -0.02 -1.12 -
DPS 0.67 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.2553 0.1344 0.1344 0.2096 0.2082 0.2051 0.2004 17.46%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.56 0.48 0.44 0.44 0.41 0.41 0.41 -
P/RPS 0.08 0.07 0.07 0.07 0.07 0.07 0.08 0.00%
P/EPS 2.53 2.48 2.74 9.73 23.70 -256.25 -4.94 -
EY 39.54 40.36 36.45 10.27 4.22 -0.39 -20.24 -
DY 8.93 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.29 0.48 0.44 0.28 0.26 0.27 0.28 2.36%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 31/10/07 01/08/07 08/05/07 27/02/07 27/10/06 26/07/06 -
Price 0.50 0.49 0.45 0.43 0.46 0.40 0.39 -
P/RPS 0.07 0.07 0.07 0.07 0.08 0.07 0.07 0.00%
P/EPS 2.26 2.53 2.81 9.51 26.59 -250.00 -4.70 -
EY 44.28 39.54 35.64 10.51 3.76 -0.40 -21.28 -
DY 10.00 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.26 0.49 0.45 0.28 0.30 0.26 0.26 0.00%

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