[MASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 49.76%
YoY- 51.92%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,383,512 1,010,758 593,266 397,640 1,195,306 845,451 574,897 79.10%
PBT -15,980 -28,053 -34,091 -4,837 -20,688 -22,943 -25,041 -25.77%
Tax 1,257 5,115 7,388 665 12,384 13,950 5,971 -64.44%
NP -14,723 -22,938 -26,703 -4,172 -8,304 -8,993 -19,070 -15.77%
-
NP to SH -14,723 -22,938 -26,703 -4,172 -8,304 -8,993 -19,070 -15.77%
-
Tax Rate - - - - - - - -
Total Cost 1,398,235 1,033,696 619,969 401,812 1,203,610 854,444 593,967 76.50%
-
Net Worth 715,016 708,324 706,043 725,609 729,097 723,460 634,091 8.29%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 715,016 708,324 706,043 725,609 729,097 723,460 634,091 8.29%
NOSH 452,739 452,739 452,739 452,739 435,389 427,329 427,329 3.90%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -1.06% -2.27% -4.50% -1.05% -0.69% -1.06% -3.32% -
ROE -2.06% -3.24% -3.78% -0.57% -1.14% -1.24% -3.01% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 307.65 226.89 134.44 90.97 280.34 198.67 135.09 72.66%
EPS -3.27 -5.15 -6.05 -0.95 -1.95 -2.11 -4.48 -18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.59 1.60 1.66 1.71 1.70 1.49 4.40%
Adjusted Per Share Value based on latest NOSH - 452,739
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 203.82 148.91 87.40 58.58 176.10 124.55 84.70 79.09%
EPS -2.17 -3.38 -3.93 -0.61 -1.22 -1.32 -2.81 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0534 1.0435 1.0402 1.069 1.0741 1.0658 0.9342 8.29%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.675 0.29 0.30 0.235 0.44 0.40 0.48 -
P/RPS 0.22 0.13 0.22 0.26 0.16 0.20 0.36 -27.87%
P/EPS -20.62 -5.63 -4.96 -24.62 -22.59 -18.93 -10.71 54.45%
EY -4.85 -17.76 -20.17 -4.06 -4.43 -5.28 -9.34 -35.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.18 0.19 0.14 0.26 0.24 0.32 19.77%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 20/11/20 28/08/20 12/06/20 21/02/20 21/11/19 30/08/19 -
Price 0.695 0.325 0.305 0.325 0.395 0.345 0.405 -
P/RPS 0.23 0.14 0.23 0.36 0.14 0.17 0.30 -16.16%
P/EPS -21.23 -6.31 -5.04 -34.05 -20.28 -16.33 -9.04 76.22%
EY -4.71 -15.84 -19.84 -2.94 -4.93 -6.13 -11.06 -43.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.20 0.19 0.20 0.23 0.20 0.27 38.27%

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