[ASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -36.29%
YoY- -75.39%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 170,316 77,245 287,501 217,950 143,799 62,390 269,190 -26.36%
PBT -3,028 -5,520 1,232 3,754 5,121 2,432 15,798 -
Tax 819 1,102 -117 -1,093 -1,368 -686 -5,692 -
NP -2,209 -4,418 1,115 2,661 3,753 1,746 10,106 -
-
NP to SH -2,706 -4,548 620 2,133 3,348 1,683 10,106 -
-
Tax Rate - - 9.50% 29.12% 26.71% 28.21% 36.03% -
Total Cost 172,525 81,663 286,386 215,289 140,046 60,644 259,084 -23.80%
-
Net Worth 97,155 95,781 100,505 102,097 103,365 102,921 100,931 -2.51%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 652 - - - 1,928 -
Div Payout % - - 105.26% - - - 19.08% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 97,155 95,781 100,505 102,097 103,365 102,921 100,931 -2.51%
NOSH 65,204 65,157 65,263 65,030 65,009 64,730 64,287 0.95%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.30% -5.72% 0.39% 1.22% 2.61% 2.80% 3.75% -
ROE -2.79% -4.75% 0.62% 2.09% 3.24% 1.64% 10.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 261.20 118.55 440.53 335.15 221.20 96.38 418.73 -27.05%
EPS -4.15 -6.98 0.95 3.28 5.15 2.60 15.72 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.49 1.47 1.54 1.57 1.59 1.59 1.57 -3.43%
Adjusted Per Share Value based on latest NOSH - 65,268
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.13 15.93 59.29 44.95 29.66 12.87 55.52 -26.35%
EPS -0.56 -0.94 0.13 0.44 0.69 0.35 2.08 -
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.40 -
NAPS 0.2004 0.1975 0.2073 0.2106 0.2132 0.2123 0.2082 -2.52%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.41 0.41 0.41 0.45 0.52 0.68 0.69 -
P/RPS 0.16 0.35 0.09 0.13 0.24 0.71 0.16 0.00%
P/EPS -9.88 -5.87 43.16 13.72 10.10 26.15 4.39 -
EY -10.12 -17.02 2.32 7.29 9.90 3.82 22.78 -
DY 0.00 0.00 2.44 0.00 0.00 0.00 4.35 -
P/NAPS 0.28 0.28 0.27 0.29 0.33 0.43 0.44 -26.07%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 26/07/06 05/05/06 27/02/06 18/11/05 20/07/05 20/04/05 18/02/05 -
Price 0.39 0.42 0.43 0.43 0.52 0.67 0.67 -
P/RPS 0.15 0.35 0.10 0.13 0.24 0.70 0.16 -4.22%
P/EPS -9.40 -6.02 45.26 13.11 10.10 25.77 4.26 -
EY -10.64 -16.62 2.21 7.63 9.90 3.88 23.46 -
DY 0.00 0.00 2.33 0.00 0.00 0.00 4.48 -
P/NAPS 0.26 0.29 0.28 0.27 0.33 0.42 0.43 -28.56%

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