[ASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -153.19%
YoY- -288.02%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 221,683 101,820 96,533 422,891 325,376 227,716 111,755 72.81%
PBT -3,998 -3,734 -3,076 -22,811 -8,596 -1,285 -2,945 27.65%
Tax 9 738 80 2,860 1,860 14 360 -94.74%
NP -3,989 -2,996 -2,996 -19,951 -6,736 -1,271 -2,585 41.40%
-
NP to SH -3,717 -2,161 -2,161 -17,969 -7,097 -2,388 -3,264 10.93%
-
Tax Rate - - - - - - - -
Total Cost 225,672 104,816 99,529 442,842 332,112 228,987 114,340 72.12%
-
Net Worth 154,548 153,800 0 158,442 162,272 166,377 168,086 -6.48%
Dividend
30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 154,548 153,800 0 158,442 162,272 166,377 168,086 -6.48%
NOSH 195,631 194,684 194,684 195,607 195,509 195,737 195,449 0.07%
Ratio Analysis
30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.80% -2.94% -3.10% -4.72% -2.07% -0.56% -2.31% -
ROE -2.41% -1.41% 0.00% -11.34% -4.37% -1.44% -1.94% -
Per Share
30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 113.32 52.30 49.58 216.19 166.42 116.34 57.18 72.68%
EPS -1.64 -1.11 -1.11 -9.19 -3.63 -1.22 -1.67 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.00 0.81 0.83 0.85 0.86 -6.55%
Adjusted Per Share Value based on latest NOSH - 195,672
30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 45.72 21.00 19.91 87.22 67.11 46.96 23.05 72.80%
EPS -0.77 -0.45 -0.45 -3.71 -1.46 -0.49 -0.67 11.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3187 0.3172 0.00 0.3268 0.3347 0.3431 0.3467 -6.50%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/06/12 30/03/12 31/01/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.41 0.41 0.41 0.41 0.49 0.545 -
P/RPS 0.38 0.78 0.83 0.19 0.25 0.42 0.95 -51.89%
P/EPS -22.63 -36.94 -36.94 -4.46 -11.29 -40.16 -32.63 -25.34%
EY -4.42 -2.71 -2.71 -22.41 -8.85 -2.49 -3.06 34.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.00 0.51 0.49 0.58 0.63 -11.58%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 31/07/12 18/05/12 - 29/02/12 08/11/11 02/08/11 13/05/11 -
Price 0.44 0.37 0.00 0.41 0.435 0.50 0.52 -
P/RPS 0.39 0.71 0.00 0.19 0.26 0.43 0.91 -49.17%
P/EPS -23.16 -33.33 0.00 -4.46 -11.98 -40.98 -31.14 -21.05%
EY -4.32 -3.00 0.00 -22.41 -8.34 -2.44 -3.21 26.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.00 0.51 0.52 0.59 0.60 -5.36%

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