[MASTEEL] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 117.0%
YoY- -16.2%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 72,139 306,432 232,122 141,808 69,719 280,810 226,987 -53.46%
PBT 3,490 23,304 19,360 10,149 4,677 35,950 30,429 -76.42%
Tax 0 0 0 0 0 0 0 -
NP 3,490 23,304 19,360 10,149 4,677 35,950 30,429 -76.42%
-
NP to SH 3,490 23,304 19,360 10,149 4,677 35,950 30,429 -76.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 68,649 283,128 212,762 131,659 65,042 244,860 196,558 -50.43%
-
Net Worth 277,068 268,654 252,957 205,368 191,847 139,478 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,965 - - - - - -
Div Payout % - 8.44% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 277,068 268,654 252,957 205,368 191,847 139,478 0 -
NOSH 133,206 131,051 125,226 119,399 113,519 80,623 66,847 58.42%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.84% 7.60% 8.34% 7.16% 6.71% 12.80% 13.41% -
ROE 1.26% 8.67% 7.65% 4.94% 2.44% 25.77% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 54.16 233.83 185.36 118.77 61.42 348.30 339.56 -70.62%
EPS 2.62 17.78 15.46 8.50 4.12 44.59 45.52 -85.11%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.05 2.02 1.72 1.69 1.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,475
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.42 44.24 33.51 20.47 10.07 40.54 32.77 -53.44%
EPS 0.50 3.36 2.80 1.47 0.68 5.19 4.39 -76.53%
DPS 0.00 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.3879 0.3652 0.2965 0.277 0.2014 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.77 0.58 0.70 0.79 1.03 0.00 0.00 -
P/RPS 1.42 0.25 0.38 0.67 1.68 0.00 0.00 -
P/EPS 29.39 3.26 4.53 9.29 25.00 0.00 0.00 -
EY 3.40 30.66 22.09 10.76 4.00 0.00 0.00 -
DY 0.00 2.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.35 0.46 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 23/11/05 22/08/05 25/05/05 25/02/05 - -
Price 0.80 0.65 0.67 0.67 0.87 1.13 0.00 -
P/RPS 1.48 0.28 0.36 0.56 1.42 0.32 0.00 -
P/EPS 30.53 3.66 4.33 7.88 21.12 2.53 0.00 -
EY 3.27 27.36 23.07 12.69 4.74 39.46 0.00 -
DY 0.00 2.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.33 0.39 0.51 0.65 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