[ASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 12.4%
YoY- -30.75%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 202,926 133,093 68,770 219,341 161,090 106,009 55,942 135.53%
PBT 13,835 10,418 5,899 14,124 13,165 9,884 5,383 87.30%
Tax -5,167 -3,880 -2,129 -4,897 -4,956 -3,718 -2,077 83.29%
NP 8,668 6,538 3,770 9,227 8,209 6,166 3,306 89.80%
-
NP to SH 8,668 6,538 3,770 9,227 8,209 6,166 3,306 89.80%
-
Tax Rate 37.35% 37.24% 36.09% 34.67% 37.65% 37.62% 38.58% -
Total Cost 194,258 126,555 65,000 210,114 152,881 99,843 52,636 138.24%
-
Net Worth 99,521 97,238 96,471 91,584 91,280 89,236 89,823 7.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,115 - - - -
Div Payout % - - - 33.76% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 99,521 97,238 96,471 91,584 91,280 89,236 89,823 7.05%
NOSH 64,207 63,972 63,468 62,302 62,095 61,969 62,377 1.94%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.27% 4.91% 5.48% 4.21% 5.10% 5.82% 5.91% -
ROE 8.71% 6.72% 3.91% 10.07% 8.99% 6.91% 3.68% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 316.05 208.05 108.35 352.06 259.42 171.07 89.68 131.05%
EPS 13.50 10.22 5.94 14.81 13.22 9.95 5.30 86.19%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.52 1.47 1.47 1.44 1.44 5.01%
Adjusted Per Share Value based on latest NOSH - 63,167
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.85 27.45 14.18 45.24 33.22 21.86 11.54 135.49%
EPS 1.79 1.35 0.78 1.90 1.69 1.27 0.68 90.31%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.2053 0.2005 0.199 0.1889 0.1883 0.184 0.1853 7.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.69 0.75 0.85 0.82 0.87 0.77 0.72 -
P/RPS 0.22 0.36 0.78 0.23 0.34 0.45 0.80 -57.61%
P/EPS 5.11 7.34 14.31 5.54 6.58 7.74 13.58 -47.78%
EY 19.57 13.63 6.99 18.06 15.20 12.92 7.36 91.58%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.56 0.56 0.59 0.53 0.50 -6.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/10/04 19/07/04 23/04/04 17/02/04 22/10/03 24/07/03 05/05/03 -
Price 0.65 0.77 0.84 0.82 0.88 0.81 0.69 -
P/RPS 0.21 0.37 0.78 0.23 0.34 0.47 0.77 -57.84%
P/EPS 4.81 7.53 14.14 5.54 6.66 8.14 13.02 -48.42%
EY 20.77 13.27 7.07 18.06 15.02 12.28 7.68 93.75%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.55 0.56 0.60 0.56 0.48 -8.49%

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