[ASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -92.33%
YoY- 103.26%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 393,518 261,440 126,631 560,343 424,127 275,620 139,112 99.89%
PBT -14,298 -4,144 168 541 7,649 7,125 2,635 -
Tax 2,203 441 -49 -41 -881 -491 -352 -
NP -12,095 -3,703 119 500 6,768 6,634 2,283 -
-
NP to SH -12,095 -3,703 119 500 6,523 6,389 2,038 -
-
Tax Rate - - 29.17% 7.58% 11.52% 6.89% 13.36% -
Total Cost 405,613 265,143 126,512 559,843 417,359 268,986 136,829 106.22%
-
Net Worth 181,135 191,585 198,552 172,899 164,493 145,890 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,033 - - - -
Div Payout % - - - 606.67% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 181,135 191,585 198,552 172,899 164,493 145,890 0 -
NOSH 348,337 348,337 348,337 303,333 283,608 251,535 226,444 33.22%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.07% -1.42% 0.09% 0.09% 1.60% 2.41% 1.64% -
ROE -6.68% -1.93% 0.06% 0.29% 3.97% 4.38% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 112.97 75.05 36.35 184.73 149.55 109.58 61.43 50.04%
EPS -3.47 -1.06 0.03 0.09 2.30 2.54 0.90 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.52 0.55 0.57 0.57 0.58 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 349,162
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 81.16 53.92 26.12 115.57 87.47 56.84 28.69 99.89%
EPS -2.49 -0.76 0.02 0.10 1.35 1.32 0.42 -
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.3736 0.3951 0.4095 0.3566 0.3393 0.3009 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.36 0.34 0.36 0.375 0.375 0.415 0.44 -
P/RPS 0.32 0.45 0.99 0.20 0.25 0.38 0.72 -41.73%
P/EPS -10.37 -31.98 1,053.79 227.50 16.30 16.34 48.89 -
EY -9.65 -3.13 0.09 0.44 6.13 6.12 2.05 -
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.63 0.66 0.65 0.72 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 29/08/14 28/05/14 28/02/14 29/11/13 29/07/13 - -
Price 0.305 0.36 0.365 0.355 0.37 0.39 0.00 -
P/RPS 0.27 0.48 1.00 0.19 0.25 0.36 0.00 -
P/EPS -8.78 -33.86 1,068.43 215.37 16.09 15.35 0.00 -
EY -11.38 -2.95 0.09 0.46 6.22 6.51 0.00 -
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.64 0.62 0.64 0.67 0.00 -

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