[ASTEEL] QoQ Cumulative Quarter Result on 31-Jan-2012 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 87.97%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 337,584 221,683 101,820 96,533 422,891 325,376 227,716 36.85%
PBT -9,702 -3,998 -3,734 -3,076 -22,811 -8,596 -1,285 400.82%
Tax 504 9 738 80 2,860 1,860 14 1638.94%
NP -9,198 -3,989 -2,996 -2,996 -19,951 -6,736 -1,271 384.18%
-
NP to SH -7,748 -3,717 -2,161 -2,161 -17,969 -7,097 -2,388 155.48%
-
Tax Rate - - - - - - - -
Total Cost 346,782 225,672 104,816 99,529 442,842 332,112 228,987 39.20%
-
Net Worth 150,655 154,548 153,800 0 158,442 162,272 166,377 -7.60%
Dividend
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 150,655 154,548 153,800 0 158,442 162,272 166,377 -7.60%
NOSH 195,656 195,631 194,684 194,684 195,607 195,509 195,737 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.72% -1.80% -2.94% -3.10% -4.72% -2.07% -0.56% -
ROE -5.14% -2.41% -1.41% 0.00% -11.34% -4.37% -1.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 172.54 113.32 52.30 49.58 216.19 166.42 116.34 36.90%
EPS -3.41 -1.64 -1.11 -1.11 -9.19 -3.63 -1.22 126.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.79 0.00 0.81 0.83 0.85 -7.57%
Adjusted Per Share Value based on latest NOSH - 194,684
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.62 45.72 21.00 19.91 87.22 67.11 46.96 36.86%
EPS -1.60 -0.77 -0.45 -0.45 -3.71 -1.46 -0.49 156.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3107 0.3187 0.3172 0.00 0.3268 0.3347 0.3431 -7.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/09/12 29/06/12 30/03/12 31/01/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.43 0.41 0.41 0.41 0.41 0.49 -
P/RPS 0.24 0.38 0.78 0.83 0.19 0.25 0.42 -35.98%
P/EPS -10.35 -22.63 -36.94 -36.94 -4.46 -11.29 -40.16 -66.05%
EY -9.66 -4.42 -2.71 -2.71 -22.41 -8.85 -2.49 194.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.52 0.00 0.51 0.49 0.58 -6.93%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 30/11/12 31/07/12 18/05/12 - 29/02/12 08/11/11 02/08/11 -
Price 0.43 0.44 0.37 0.00 0.41 0.435 0.50 -
P/RPS 0.25 0.39 0.71 0.00 0.19 0.26 0.43 -35.09%
P/EPS -10.86 -23.16 -33.33 0.00 -4.46 -11.98 -40.98 -65.29%
EY -9.21 -4.32 -3.00 0.00 -22.41 -8.34 -2.44 188.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.47 0.00 0.51 0.52 0.59 -4.07%

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