[ASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 177.85%
YoY- -80.43%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 242,313 117,458 341,483 246,917 154,364 72,035 479,278 -36.61%
PBT 15,713 7,960 15,575 6,020 -4,139 -6,881 4,800 120.94%
Tax -3,935 -2,053 -5,218 -2,960 -802 20 -2,117 51.34%
NP 11,778 5,907 10,357 3,060 -4,941 -6,861 2,683 168.82%
-
NP to SH 10,104 5,161 9,938 3,128 -4,018 -6,214 1,230 308.69%
-
Tax Rate 25.04% 25.79% 33.50% 49.17% - - 44.10% -
Total Cost 230,535 111,551 331,126 243,857 159,305 78,896 476,595 -38.46%
-
Net Worth 160,256 160,303 154,547 146,624 141,120 138,740 129,929 15.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,890 - - - 1,732 -
Div Payout % - - 49.21% - - - 140.85% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 160,256 160,303 154,547 146,624 141,120 138,740 129,929 15.05%
NOSH 195,435 195,492 195,629 195,499 196,000 195,408 173,239 8.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.86% 5.03% 3.03% 1.24% -3.20% -9.52% 0.56% -
ROE 6.30% 3.22% 6.43% 2.13% -2.85% -4.48% 0.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 123.99 60.08 174.56 126.30 78.76 36.86 276.66 -41.52%
EPS 5.17 2.64 5.08 1.60 -2.05 -3.18 0.71 277.05%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.00 -
NAPS 0.82 0.82 0.79 0.75 0.72 0.71 0.75 6.14%
Adjusted Per Share Value based on latest NOSH - 195,753
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.97 24.22 70.43 50.92 31.84 14.86 98.85 -36.62%
EPS 2.08 1.06 2.05 0.65 -0.83 -1.28 0.25 312.19%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 0.36 -
NAPS 0.3305 0.3306 0.3187 0.3024 0.291 0.2861 0.268 15.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.54 0.46 0.44 0.40 0.30 0.33 -
P/RPS 0.42 0.90 0.26 0.35 0.51 0.81 0.12 131.05%
P/EPS 10.06 20.45 9.06 27.50 -19.51 -9.43 46.48 -64.05%
EY 9.94 4.89 11.04 3.64 -5.13 -10.60 2.15 178.30%
DY 0.00 0.00 5.43 0.00 0.00 0.00 3.03 -
P/NAPS 0.63 0.66 0.58 0.59 0.56 0.42 0.44 27.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 08/05/09 27/02/09 -
Price 0.52 0.54 0.48 0.45 0.41 0.41 0.31 -
P/RPS 0.42 0.90 0.27 0.36 0.52 1.11 0.11 144.88%
P/EPS 10.06 20.45 9.45 28.13 -20.00 -12.89 43.66 -62.51%
EY 9.94 4.89 10.58 3.56 -5.00 -7.76 2.29 166.80%
DY 0.00 0.00 5.21 0.00 0.00 0.00 3.23 -
P/NAPS 0.63 0.66 0.61 0.60 0.57 0.58 0.41 33.26%

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