[ASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -48.07%
YoY- 183.05%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 466,399 347,299 242,313 117,458 341,483 246,917 154,364 108.57%
PBT 17,266 18,310 15,713 7,960 15,575 6,020 -4,139 -
Tax -4,749 -4,692 -3,935 -2,053 -5,218 -2,960 -802 226.24%
NP 12,517 13,618 11,778 5,907 10,357 3,060 -4,941 -
-
NP to SH 9,557 11,889 10,104 5,161 9,938 3,128 -4,018 -
-
Tax Rate 27.50% 25.63% 25.04% 25.79% 33.50% 49.17% - -
Total Cost 453,882 333,681 230,535 111,551 331,126 243,857 159,305 100.59%
-
Net Worth 171,986 174,033 160,256 160,303 154,547 146,624 141,120 14.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,442 - - - 4,890 - - -
Div Payout % 25.56% - - - 49.21% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 171,986 174,033 160,256 160,303 154,547 146,624 141,120 14.05%
NOSH 195,439 195,542 195,435 195,492 195,629 195,499 196,000 -0.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.68% 3.92% 4.86% 5.03% 3.03% 1.24% -3.20% -
ROE 5.56% 6.83% 6.30% 3.22% 6.43% 2.13% -2.85% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 238.64 177.61 123.99 60.08 174.56 126.30 78.76 108.96%
EPS 4.89 6.08 5.17 2.64 5.08 1.60 -2.05 -
DPS 1.25 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.88 0.89 0.82 0.82 0.79 0.75 0.72 14.27%
Adjusted Per Share Value based on latest NOSH - 195,492
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 96.19 71.63 49.97 24.22 70.43 50.92 31.84 108.55%
EPS 1.97 2.45 2.08 1.06 2.05 0.65 -0.83 -
DPS 0.50 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.3547 0.3589 0.3305 0.3306 0.3187 0.3024 0.291 14.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.54 0.55 0.52 0.54 0.46 0.44 0.40 -
P/RPS 0.23 0.31 0.42 0.90 0.26 0.35 0.51 -41.10%
P/EPS 11.04 9.05 10.06 20.45 9.06 27.50 -19.51 -
EY 9.06 11.05 9.94 4.89 11.04 3.64 -5.13 -
DY 2.31 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.61 0.62 0.63 0.66 0.58 0.59 0.56 5.85%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 08/11/10 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 -
Price 0.55 0.55 0.52 0.54 0.48 0.45 0.41 -
P/RPS 0.23 0.31 0.42 0.90 0.27 0.36 0.52 -41.86%
P/EPS 11.25 9.05 10.06 20.45 9.45 28.13 -20.00 -
EY 8.89 11.05 9.94 4.89 10.58 3.56 -5.00 -
DY 2.27 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.63 0.62 0.63 0.66 0.61 0.60 0.57 6.88%

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