[ASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.19%
YoY- 68.78%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 154,364 72,035 479,278 396,539 263,243 121,378 461,882 -51.87%
PBT -4,139 -6,881 4,800 24,380 23,662 6,611 20,556 -
Tax -802 20 -2,117 -6,148 -5,945 -1,657 -4,639 -68.99%
NP -4,941 -6,861 2,683 18,232 17,717 4,954 15,917 -
-
NP to SH -4,018 -6,214 1,230 15,980 15,486 4,413 14,427 -
-
Tax Rate - - 44.10% 25.22% 25.12% 25.06% 22.57% -
Total Cost 159,305 78,896 476,595 378,307 245,526 116,424 445,965 -49.68%
-
Net Worth 141,120 138,740 129,929 106,880 138,174 128,413 123,808 9.12%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 1,732 - - - 3,258 -
Div Payout % - - 140.85% - - - 22.58% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 141,120 138,740 129,929 106,880 138,174 128,413 123,808 9.12%
NOSH 196,000 195,408 173,239 130,342 130,353 65,184 65,162 108.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.20% -9.52% 0.56% 4.60% 6.73% 4.08% 3.45% -
ROE -2.85% -4.48% 0.95% 14.95% 11.21% 3.44% 11.65% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 78.76 36.86 276.66 304.23 201.95 186.21 708.81 -76.91%
EPS -2.05 -3.18 0.71 12.26 11.88 6.77 22.14 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 5.00 -
NAPS 0.72 0.71 0.75 0.82 1.06 1.97 1.90 -47.66%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.84 14.86 98.85 81.78 54.29 25.03 95.26 -51.86%
EPS -0.83 -1.28 0.25 3.30 3.19 0.91 2.98 -
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.67 -
NAPS 0.291 0.2861 0.268 0.2204 0.285 0.2648 0.2553 9.12%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.30 0.33 0.39 0.38 0.50 0.56 -
P/RPS 0.51 0.81 0.12 0.13 0.19 0.27 0.08 244.19%
P/EPS -19.51 -9.43 46.48 3.18 3.20 7.39 2.53 -
EY -5.13 -10.60 2.15 31.44 31.26 13.54 39.54 -
DY 0.00 0.00 3.03 0.00 0.00 0.00 8.93 -
P/NAPS 0.56 0.42 0.44 0.48 0.36 0.25 0.29 55.13%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 08/05/09 27/02/09 29/10/08 30/07/08 09/05/08 28/02/08 -
Price 0.41 0.41 0.31 0.27 0.34 0.56 0.50 -
P/RPS 0.52 1.11 0.11 0.09 0.17 0.30 0.07 281.18%
P/EPS -20.00 -12.89 43.66 2.20 2.86 8.27 2.26 -
EY -5.00 -7.76 2.29 45.41 34.94 12.09 44.28 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 10.00 -
P/NAPS 0.57 0.58 0.41 0.33 0.32 0.28 0.26 68.84%

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