[ASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -605.2%
YoY- -240.81%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 341,483 246,917 154,364 72,035 479,278 396,539 263,243 18.88%
PBT 15,575 6,020 -4,139 -6,881 4,800 24,380 23,662 -24.27%
Tax -5,218 -2,960 -802 20 -2,117 -6,148 -5,945 -8.30%
NP 10,357 3,060 -4,941 -6,861 2,683 18,232 17,717 -30.01%
-
NP to SH 9,938 3,128 -4,018 -6,214 1,230 15,980 15,486 -25.53%
-
Tax Rate 33.50% 49.17% - - 44.10% 25.22% 25.12% -
Total Cost 331,126 243,857 159,305 78,896 476,595 378,307 245,526 22.00%
-
Net Worth 154,547 146,624 141,120 138,740 129,929 106,880 138,174 7.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,890 - - - 1,732 - - -
Div Payout % 49.21% - - - 140.85% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 154,547 146,624 141,120 138,740 129,929 106,880 138,174 7.72%
NOSH 195,629 195,499 196,000 195,408 173,239 130,342 130,353 30.98%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.03% 1.24% -3.20% -9.52% 0.56% 4.60% 6.73% -
ROE 6.43% 2.13% -2.85% -4.48% 0.95% 14.95% 11.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 174.56 126.30 78.76 36.86 276.66 304.23 201.95 -9.23%
EPS 5.08 1.60 -2.05 -3.18 0.71 12.26 11.88 -43.15%
DPS 2.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.79 0.75 0.72 0.71 0.75 0.82 1.06 -17.75%
Adjusted Per Share Value based on latest NOSH - 195,408
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.43 50.92 31.84 14.86 98.85 81.78 54.29 18.89%
EPS 2.05 0.65 -0.83 -1.28 0.25 3.30 3.19 -25.47%
DPS 1.01 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.3187 0.3024 0.291 0.2861 0.268 0.2204 0.285 7.71%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.46 0.44 0.40 0.30 0.33 0.39 0.38 -
P/RPS 0.26 0.35 0.51 0.81 0.12 0.13 0.19 23.18%
P/EPS 9.06 27.50 -19.51 -9.43 46.48 3.18 3.20 99.75%
EY 11.04 3.64 -5.13 -10.60 2.15 31.44 31.26 -49.94%
DY 5.43 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.58 0.59 0.56 0.42 0.44 0.48 0.36 37.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 28/10/09 31/07/09 08/05/09 27/02/09 29/10/08 30/07/08 -
Price 0.48 0.45 0.41 0.41 0.31 0.27 0.34 -
P/RPS 0.27 0.36 0.52 1.11 0.11 0.09 0.17 36.01%
P/EPS 9.45 28.13 -20.00 -12.89 43.66 2.20 2.86 121.35%
EY 10.58 3.56 -5.00 -7.76 2.29 45.41 34.94 -54.80%
DY 5.21 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.61 0.60 0.57 0.58 0.41 0.33 0.32 53.55%

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