[ASTEEL] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 22.35%
YoY- 499.59%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 479,278 528,718 526,486 485,512 461,882 445,672 432,822 7.00%
PBT 4,800 32,506 47,324 26,444 20,556 18,914 16,350 -55.66%
Tax -2,117 -8,197 -11,890 -6,628 -4,639 -4,849 -4,070 -35.19%
NP 2,683 24,309 35,434 19,816 15,917 14,065 12,280 -63.55%
-
NP to SH 1,230 21,306 30,972 17,652 14,427 12,624 10,450 -75.82%
-
Tax Rate 44.10% 25.22% 25.12% 25.06% 22.57% 25.64% 24.89% -
Total Cost 476,595 504,409 491,052 465,696 445,965 431,606 420,542 8.65%
-
Net Worth 129,929 106,880 138,174 128,413 123,808 65,161 65,149 58.10%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,732 - - - 3,258 - - -
Div Payout % 140.85% - - - 22.58% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 129,929 106,880 138,174 128,413 123,808 65,161 65,149 58.10%
NOSH 173,239 130,342 130,353 65,184 65,162 65,161 65,149 91.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.56% 4.60% 6.73% 4.08% 3.45% 3.16% 2.84% -
ROE 0.95% 19.93% 22.42% 13.75% 11.65% 19.37% 16.04% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 276.66 405.64 403.89 744.83 708.81 683.95 664.35 -44.08%
EPS 0.71 16.35 23.76 27.08 22.14 9.68 8.02 -79.99%
DPS 1.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.75 0.82 1.06 1.97 1.90 1.00 1.00 -17.37%
Adjusted Per Share Value based on latest NOSH - 65,184
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.85 109.04 108.58 100.13 95.26 91.92 89.27 6.99%
EPS 0.25 4.39 6.39 3.64 2.98 2.60 2.16 -76.09%
DPS 0.36 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.268 0.2204 0.285 0.2648 0.2553 0.1344 0.1344 58.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.39 0.38 0.50 0.56 0.48 0.44 -
P/RPS 0.12 0.10 0.09 0.07 0.08 0.07 0.07 43.00%
P/EPS 46.48 2.39 1.60 1.85 2.53 2.48 2.74 554.56%
EY 2.15 41.91 62.53 54.16 39.54 40.36 36.45 -84.71%
DY 3.03 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 0.44 0.48 0.36 0.25 0.29 0.48 0.44 0.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 29/10/08 30/07/08 09/05/08 28/02/08 31/10/07 01/08/07 -
Price 0.31 0.27 0.34 0.56 0.50 0.49 0.45 -
P/RPS 0.11 0.07 0.08 0.08 0.07 0.07 0.07 34.97%
P/EPS 43.66 1.65 1.43 2.07 2.26 2.53 2.81 517.50%
EY 2.29 60.54 69.88 48.36 44.28 39.54 35.64 -83.82%
DY 3.23 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.32 0.28 0.26 0.49 0.45 -5.99%

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