[ASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.58%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 143,799 62,390 269,190 202,926 133,093 68,770 219,341 -24.55%
PBT 5,121 2,432 15,798 13,835 10,418 5,899 14,124 -49.18%
Tax -1,368 -686 -5,692 -5,167 -3,880 -2,129 -4,897 -57.29%
NP 3,753 1,746 10,106 8,668 6,538 3,770 9,227 -45.13%
-
NP to SH 3,348 1,683 10,106 8,668 6,538 3,770 9,227 -49.15%
-
Tax Rate 26.71% 28.21% 36.03% 37.35% 37.24% 36.09% 34.67% -
Total Cost 140,046 60,644 259,084 194,258 126,555 65,000 210,114 -23.71%
-
Net Worth 103,365 102,921 100,931 99,521 97,238 96,471 91,584 8.40%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,928 - - - 3,115 -
Div Payout % - - 19.08% - - - 33.76% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 103,365 102,921 100,931 99,521 97,238 96,471 91,584 8.40%
NOSH 65,009 64,730 64,287 64,207 63,972 63,468 62,302 2.87%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.61% 2.80% 3.75% 4.27% 4.91% 5.48% 4.21% -
ROE 3.24% 1.64% 10.01% 8.71% 6.72% 3.91% 10.07% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 221.20 96.38 418.73 316.05 208.05 108.35 352.06 -26.66%
EPS 5.15 2.60 15.72 13.50 10.22 5.94 14.81 -50.58%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.59 1.59 1.57 1.55 1.52 1.52 1.47 5.37%
Adjusted Per Share Value based on latest NOSH - 64,515
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.66 12.87 55.52 41.85 27.45 14.18 45.24 -24.55%
EPS 0.69 0.35 2.08 1.79 1.35 0.78 1.90 -49.12%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.64 -
NAPS 0.2132 0.2123 0.2082 0.2053 0.2005 0.199 0.1889 8.40%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.52 0.68 0.69 0.69 0.75 0.85 0.82 -
P/RPS 0.24 0.71 0.16 0.22 0.36 0.78 0.23 2.88%
P/EPS 10.10 26.15 4.39 5.11 7.34 14.31 5.54 49.29%
EY 9.90 3.82 22.78 19.57 13.63 6.99 18.06 -33.04%
DY 0.00 0.00 4.35 0.00 0.00 0.00 6.10 -
P/NAPS 0.33 0.43 0.44 0.45 0.49 0.56 0.56 -29.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 20/07/05 20/04/05 18/02/05 25/10/04 19/07/04 23/04/04 17/02/04 -
Price 0.52 0.67 0.67 0.65 0.77 0.84 0.82 -
P/RPS 0.24 0.70 0.16 0.21 0.37 0.78 0.23 2.88%
P/EPS 10.10 25.77 4.26 4.81 7.53 14.14 5.54 49.29%
EY 9.90 3.88 23.46 20.77 13.27 7.07 18.06 -33.04%
DY 0.00 0.00 4.48 0.00 0.00 0.00 6.10 -
P/NAPS 0.33 0.42 0.43 0.42 0.51 0.55 0.56 -29.73%

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