[ASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -75.19%
YoY- 29.85%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 219,341 161,090 106,009 55,942 159,138 114,259 71,645 110.41%
PBT 14,124 13,165 9,884 5,383 16,612 11,909 7,029 59.03%
Tax -4,897 -4,956 -3,718 -2,077 -3,287 -2,238 -1,328 138.11%
NP 9,227 8,209 6,166 3,306 13,325 9,671 5,701 37.72%
-
NP to SH 9,227 8,209 6,166 3,306 13,325 9,671 5,701 37.72%
-
Tax Rate 34.67% 37.65% 37.62% 38.58% 19.79% 18.79% 18.89% -
Total Cost 210,114 152,881 99,843 52,636 145,813 104,588 65,944 116.07%
-
Net Worth 91,584 91,280 89,236 89,823 84,779 81,606 77,575 11.66%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,115 - - - 2,037 - - -
Div Payout % 33.76% - - - 15.29% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 91,584 91,280 89,236 89,823 84,779 81,606 77,575 11.66%
NOSH 62,302 62,095 61,969 62,377 40,759 40,600 40,403 33.36%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.21% 5.10% 5.82% 5.91% 8.37% 8.46% 7.96% -
ROE 10.07% 8.99% 6.91% 3.68% 15.72% 11.85% 7.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 352.06 259.42 171.07 89.68 390.43 281.42 177.32 57.77%
EPS 14.81 13.22 9.95 5.30 21.71 23.82 14.11 3.27%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.47 1.47 1.44 1.44 2.08 2.01 1.92 -16.26%
Adjusted Per Share Value based on latest NOSH - 62,377
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 45.24 33.22 21.86 11.54 32.82 23.56 14.78 110.38%
EPS 1.90 1.69 1.27 0.68 2.75 1.99 1.18 37.25%
DPS 0.64 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.1889 0.1883 0.184 0.1853 0.1749 0.1683 0.16 11.67%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.82 0.87 0.77 0.72 0.67 0.91 0.86 -
P/RPS 0.23 0.34 0.45 0.80 0.17 0.32 0.48 -38.68%
P/EPS 5.54 6.58 7.74 13.58 2.05 3.82 6.09 -6.09%
EY 18.06 15.20 12.92 7.36 48.79 26.18 16.41 6.57%
DY 6.10 0.00 0.00 0.00 7.46 0.00 0.00 -
P/NAPS 0.56 0.59 0.53 0.50 0.32 0.45 0.45 15.64%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 22/10/03 24/07/03 05/05/03 17/02/03 25/10/02 22/07/02 -
Price 0.82 0.88 0.81 0.69 0.73 0.93 0.84 -
P/RPS 0.23 0.34 0.47 0.77 0.19 0.33 0.47 -37.81%
P/EPS 5.54 6.66 8.14 13.02 2.23 3.90 5.95 -4.63%
EY 18.06 15.02 12.28 7.68 44.78 25.61 16.80 4.92%
DY 6.10 0.00 0.00 0.00 6.85 0.00 0.00 -
P/NAPS 0.56 0.60 0.56 0.48 0.35 0.46 0.44 17.39%

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