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

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ-0.0%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Revenue 461,744 337,584 221,683 101,820 96,533 422,891 325,376 32.17%
PBT -20,722 -9,702 -3,998 -3,734 -3,076 -22,811 -8,596 101.62%
Tax 1,979 504 9 738 80 2,860 1,860 5.06%
NP -18,743 -9,198 -3,989 -2,996 -2,996 -19,951 -6,736 126.04%
-
NP to SH -15,349 -7,748 -3,717 -2,161 -2,161 -17,969 -7,097 84.91%
-
Tax Rate - - - - - - - -
Total Cost 480,487 346,782 225,672 104,816 99,529 442,842 332,112 34.22%
-
Net Worth 142,735 150,655 154,548 153,800 0 158,442 162,272 -9.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Net Worth 142,735 150,655 154,548 153,800 0 158,442 162,272 -9.71%
NOSH 195,528 195,656 195,631 194,684 194,684 195,607 195,509 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
NP Margin -4.06% -2.72% -1.80% -2.94% -3.10% -4.72% -2.07% -
ROE -10.75% -5.14% -2.41% -1.41% 0.00% -11.34% -4.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
RPS 236.15 172.54 113.32 52.30 49.58 216.19 166.42 32.16%
EPS -6.76 -3.41 -1.64 -1.11 -1.11 -9.19 -3.63 64.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.77 0.79 0.79 0.00 0.81 0.83 -9.72%
Adjusted Per Share Value based on latest NOSH - 194,684
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
RPS 95.23 69.62 45.72 21.00 19.91 87.22 67.11 32.16%
EPS -3.17 -1.60 -0.77 -0.45 -0.45 -3.71 -1.46 85.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2944 0.3107 0.3187 0.3172 0.00 0.3268 0.3347 -9.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 31/01/12 30/12/11 30/09/11 -
Price 0.46 0.41 0.43 0.41 0.41 0.41 0.41 -
P/RPS 0.19 0.24 0.38 0.78 0.83 0.19 0.25 -19.64%
P/EPS -5.86 -10.35 -22.63 -36.94 -36.94 -4.46 -11.29 -40.70%
EY -17.07 -9.66 -4.42 -2.71 -2.71 -22.41 -8.85 68.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.54 0.52 0.00 0.51 0.49 22.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Date 28/02/13 30/11/12 31/07/12 18/05/12 - 29/02/12 08/11/11 -
Price 0.405 0.43 0.44 0.37 0.00 0.41 0.435 -
P/RPS 0.17 0.25 0.39 0.71 0.00 0.19 0.26 -28.72%
P/EPS -5.16 -10.86 -23.16 -33.33 0.00 -4.46 -11.98 -48.89%
EY -19.38 -9.21 -4.32 -3.00 0.00 -22.41 -8.34 95.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.56 0.47 0.00 0.51 0.52 4.57%

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