[MASTEEL] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 68.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 72,089 69,719 53,823 103,316 75,639 48,032 51,400 25.32%
PBT 5,472 4,677 5,521 18,317 10,878 1,233 4,221 18.91%
Tax 0 0 0 0 0 0 0 -
NP 5,472 4,677 5,521 18,317 10,878 1,233 4,221 18.91%
-
NP to SH 5,472 4,677 5,521 18,317 10,878 1,233 4,221 18.91%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 66,617 65,042 48,302 84,999 64,761 46,799 47,179 25.88%
-
Net Worth 205,498 191,847 139,435 0 0 0 135,554 31.99%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 205,498 191,847 139,435 0 0 0 135,554 31.99%
NOSH 119,475 113,519 80,598 66,850 54,856 54,800 48,240 83.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.59% 6.71% 10.26% 17.73% 14.38% 2.57% 8.21% -
ROE 2.66% 2.44% 3.96% 0.00% 0.00% 0.00% 3.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.34 61.42 66.78 154.55 137.89 87.65 106.55 -31.57%
EPS 4.58 4.12 6.85 27.40 19.83 2.25 8.75 -35.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.73 0.00 0.00 0.00 2.81 -27.93%
Adjusted Per Share Value based on latest NOSH - 66,850
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.62 10.27 7.93 15.22 11.14 7.08 7.57 25.34%
EPS 0.81 0.69 0.81 2.70 1.60 0.18 0.62 19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3027 0.2826 0.2054 0.00 0.00 0.00 0.1997 31.98%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 - - - - - -
Price 0.79 1.03 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.31 1.68 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.25 25.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.80 4.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.61 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 25/02/05 - - - - -
Price 0.67 0.87 1.13 0.00 0.00 0.00 0.00 -
P/RPS 1.11 1.42 1.69 0.00 0.00 0.00 0.00 -
P/EPS 14.63 21.12 16.50 0.00 0.00 0.00 0.00 -
EY 6.84 4.74 6.06 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.65 0.00 0.00 0.00 0.00 -

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