[MASTEEL] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 68.33%
YoY- -49.71%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 85,928 72,139 74,310 90,314 72,089 69,719 53,823 36.71%
PBT 6,463 3,490 3,944 9,211 5,472 4,677 5,521 11.10%
Tax 0 0 0 0 0 0 0 -
NP 6,463 3,490 3,944 9,211 5,472 4,677 5,521 11.10%
-
NP to SH 6,463 3,490 3,944 9,211 5,472 4,677 5,521 11.10%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 79,465 68,649 70,366 81,103 66,617 65,042 48,302 39.48%
-
Net Worth 283,254 277,068 268,400 252,801 205,498 191,847 139,435 60.60%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 283,254 277,068 268,400 252,801 205,498 191,847 139,435 60.60%
NOSH 132,983 133,206 130,927 125,149 119,475 113,519 80,598 39.75%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.52% 4.84% 5.31% 10.20% 7.59% 6.71% 10.26% -
ROE 2.28% 1.26% 1.47% 3.64% 2.66% 2.44% 3.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 64.62 54.16 56.76 72.16 60.34 61.42 66.78 -2.17%
EPS 4.86 2.62 3.01 7.36 4.58 4.12 6.85 -20.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.08 2.05 2.02 1.72 1.69 1.73 14.91%
Adjusted Per Share Value based on latest NOSH - 125,149
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.41 10.42 10.73 13.04 10.41 10.07 7.77 36.75%
EPS 0.93 0.50 0.57 1.33 0.79 0.68 0.80 10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.409 0.40 0.3875 0.365 0.2967 0.277 0.2013 60.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.79 0.77 0.58 0.70 0.79 1.03 0.00 -
P/RPS 1.22 1.42 1.02 0.97 1.31 1.68 0.00 -
P/EPS 16.26 29.39 19.25 9.51 17.25 25.00 0.00 -
EY 6.15 3.40 5.19 10.51 5.80 4.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.28 0.35 0.46 0.61 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 04/09/06 30/05/06 28/02/06 23/11/05 22/08/05 25/05/05 25/02/05 -
Price 0.75 0.80 0.65 0.67 0.67 0.87 1.13 -
P/RPS 1.16 1.48 1.15 0.93 1.11 1.42 1.69 -22.24%
P/EPS 15.43 30.53 21.58 9.10 14.63 21.12 16.50 -4.38%
EY 6.48 3.27 4.63 10.99 6.84 4.74 6.06 4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.32 0.33 0.39 0.51 0.65 -33.88%

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