[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -229.43%
YoY- -148.97%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,195,306 845,451 574,897 280,222 1,496,853 1,147,928 759,496 35.18%
PBT -20,688 -22,943 -25,041 -11,444 4,838 28,986 25,036 -
Tax 12,384 13,950 5,971 2,766 1,867 2,589 668 596.75%
NP -8,304 -8,993 -19,070 -8,678 6,705 31,575 25,704 -
-
NP to SH -8,304 -8,993 -19,070 -8,678 6,705 31,575 25,704 -
-
Tax Rate - - - - -38.59% -8.93% -2.67% -
Total Cost 1,203,610 854,444 593,967 288,900 1,490,148 1,116,353 733,792 38.95%
-
Net Worth 729,097 723,460 634,091 646,858 659,511 678,849 677,473 5.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 729,097 723,460 634,091 646,858 659,511 678,849 677,473 5.00%
NOSH 435,389 427,329 427,329 427,329 427,329 427,239 427,239 1.26%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.69% -1.06% -3.32% -3.10% 0.45% 2.75% 3.38% -
ROE -1.14% -1.24% -3.01% -1.34% 1.02% 4.65% 3.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 280.34 198.67 135.09 65.85 351.79 270.56 179.37 34.56%
EPS -1.95 -2.11 -4.48 -2.04 1.58 7.44 6.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.70 1.49 1.52 1.55 1.60 1.60 4.51%
Adjusted Per Share Value based on latest NOSH - 427,329
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 176.10 124.55 84.70 41.28 220.52 169.12 111.89 35.19%
EPS -1.22 -1.32 -2.81 -1.28 0.99 4.65 3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0741 1.0658 0.9342 0.953 0.9716 1.0001 0.9981 4.99%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.44 0.40 0.48 0.485 0.385 0.62 0.60 -
P/RPS 0.16 0.20 0.36 0.74 0.11 0.23 0.33 -38.20%
P/EPS -22.59 -18.93 -10.71 -23.78 24.43 8.33 9.88 -
EY -4.43 -5.28 -9.34 -4.20 4.09 12.00 10.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.32 0.32 0.25 0.39 0.38 -22.29%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 30/08/19 30/05/19 28/02/19 29/11/18 29/08/18 -
Price 0.395 0.345 0.405 0.435 0.425 0.42 0.68 -
P/RPS 0.14 0.17 0.30 0.66 0.12 0.16 0.38 -48.51%
P/EPS -20.28 -16.33 -9.04 -21.33 26.97 5.64 11.20 -
EY -4.93 -6.13 -11.06 -4.69 3.71 17.72 8.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.27 0.29 0.27 0.26 0.43 -34.03%

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