[ASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 217.71%
YoY- 707.97%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 347,299 242,313 117,458 341,483 246,917 154,364 72,035 185.11%
PBT 18,310 15,713 7,960 15,575 6,020 -4,139 -6,881 -
Tax -4,692 -3,935 -2,053 -5,218 -2,960 -802 20 -
NP 13,618 11,778 5,907 10,357 3,060 -4,941 -6,861 -
-
NP to SH 11,889 10,104 5,161 9,938 3,128 -4,018 -6,214 -
-
Tax Rate 25.63% 25.04% 25.79% 33.50% 49.17% - - -
Total Cost 333,681 230,535 111,551 331,126 243,857 159,305 78,896 161.29%
-
Net Worth 174,033 160,256 160,303 154,547 146,624 141,120 138,740 16.29%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 4,890 - - - -
Div Payout % - - - 49.21% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 174,033 160,256 160,303 154,547 146,624 141,120 138,740 16.29%
NOSH 195,542 195,435 195,492 195,629 195,499 196,000 195,408 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.92% 4.86% 5.03% 3.03% 1.24% -3.20% -9.52% -
ROE 6.83% 6.30% 3.22% 6.43% 2.13% -2.85% -4.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 177.61 123.99 60.08 174.56 126.30 78.76 36.86 185.00%
EPS 6.08 5.17 2.64 5.08 1.60 -2.05 -3.18 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.89 0.82 0.82 0.79 0.75 0.72 0.71 16.24%
Adjusted Per Share Value based on latest NOSH - 195,689
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 71.63 49.97 24.22 70.43 50.92 31.84 14.86 185.08%
EPS 2.45 2.08 1.06 2.05 0.65 -0.83 -1.28 -
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.3589 0.3305 0.3306 0.3187 0.3024 0.291 0.2861 16.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.55 0.52 0.54 0.46 0.44 0.40 0.30 -
P/RPS 0.31 0.42 0.90 0.26 0.35 0.51 0.81 -47.25%
P/EPS 9.05 10.06 20.45 9.06 27.50 -19.51 -9.43 -
EY 11.05 9.94 4.89 11.04 3.64 -5.13 -10.60 -
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.66 0.58 0.59 0.56 0.42 29.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 08/05/09 -
Price 0.55 0.52 0.54 0.48 0.45 0.41 0.41 -
P/RPS 0.31 0.42 0.90 0.27 0.36 0.52 1.11 -57.24%
P/EPS 9.05 10.06 20.45 9.45 28.13 -20.00 -12.89 -
EY 11.05 9.94 4.89 10.58 3.56 -5.00 -7.76 -
DY 0.00 0.00 0.00 5.21 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.66 0.61 0.60 0.57 0.58 4.54%

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