[ASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
19-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 53.39%
YoY- -11.35%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 71,645 34,442 128,980 95,563 65,614 31,361 127,796 -32.08%
PBT 7,029 3,212 10,200 7,838 5,255 2,510 12,117 -30.51%
Tax -1,328 -666 -1,480 -782 -655 -141 -1,681 -14.57%
NP 5,701 2,546 8,720 7,056 4,600 2,369 10,436 -33.24%
-
NP to SH 5,701 2,546 8,720 7,056 4,600 2,369 10,436 -33.24%
-
Tax Rate 18.89% 20.73% 14.51% 9.98% 12.46% 5.62% 13.87% -
Total Cost 65,944 31,896 120,260 88,507 61,014 28,992 117,360 -31.97%
-
Net Worth 77,575 73,657 71,632 72,399 70,032 67,836 65,599 11.86%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 3,001 - - - 2,999 -
Div Payout % - - 34.42% - - - 28.75% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 77,575 73,657 71,632 72,399 70,032 67,836 65,599 11.86%
NOSH 40,403 40,031 40,018 40,000 40,000 40,016 39,999 0.67%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.96% 7.39% 6.76% 7.38% 7.01% 7.55% 8.17% -
ROE 7.35% 3.46% 12.17% 9.75% 6.57% 3.49% 15.91% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 177.32 86.04 322.30 238.91 164.04 78.37 319.49 -32.53%
EPS 14.11 6.36 21.79 17.64 11.50 5.92 26.09 -33.69%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.92 1.84 1.79 1.81 1.7508 1.6952 1.64 11.11%
Adjusted Per Share Value based on latest NOSH - 40,016
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 14.78 7.10 26.60 19.71 13.53 6.47 26.36 -32.07%
EPS 1.18 0.53 1.80 1.46 0.95 0.49 2.15 -33.03%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.62 -
NAPS 0.16 0.1519 0.1477 0.1493 0.1444 0.1399 0.1353 11.86%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.86 0.90 0.85 0.71 0.76 0.77 0.96 -
P/RPS 0.48 1.05 0.26 0.30 0.46 0.98 0.30 36.91%
P/EPS 6.09 14.15 3.90 4.02 6.61 13.01 3.68 40.03%
EY 16.41 7.07 25.64 24.85 15.13 7.69 27.18 -28.63%
DY 0.00 0.00 8.82 0.00 0.00 0.00 7.81 -
P/NAPS 0.45 0.49 0.47 0.39 0.43 0.45 0.59 -16.56%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/07/02 26/04/02 14/02/02 19/10/01 27/07/01 17/04/01 30/01/01 -
Price 0.84 1.00 0.86 0.73 0.81 0.75 0.83 -
P/RPS 0.47 1.16 0.27 0.31 0.49 0.96 0.26 48.55%
P/EPS 5.95 15.72 3.95 4.14 7.04 12.67 3.18 52.01%
EY 16.80 6.36 25.34 24.16 14.20 7.89 31.43 -34.21%
DY 0.00 0.00 8.72 0.00 0.00 0.00 9.04 -
P/NAPS 0.44 0.54 0.48 0.40 0.46 0.44 0.51 -9.39%

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