[MASTEEL] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -55.91%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 169,785 130,087 161,666 264,282 280,889 174,386 137,431 15.15%
PBT -1,958 -30,446 5,843 18,161 40,963 20,751 12,636 -
Tax 0 0 -377 -1,430 -3,016 -1,607 0 -
NP -1,958 -30,446 5,466 16,731 37,947 19,144 12,636 -
-
NP to SH -1,958 -30,446 5,466 16,731 37,947 19,144 12,636 -
-
Tax Rate - - 6.45% 7.87% 7.36% 7.74% 0.00% -
Total Cost 171,743 160,533 156,200 247,551 242,942 155,242 124,795 23.74%
-
Net Worth 391,599 399,068 363,851 332,181 408,817 375,286 353,982 6.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 391,599 399,068 363,851 332,181 408,817 375,286 353,982 6.97%
NOSH 193,861 194,667 164,638 152,377 146,006 146,025 145,074 21.34%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -1.15% -23.40% 3.38% 6.33% 13.51% 10.98% 9.19% -
ROE -0.50% -7.63% 1.50% 5.04% 9.28% 5.10% 3.57% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 87.58 66.83 98.19 173.44 192.38 119.42 94.73 -5.10%
EPS -1.01 -15.64 3.32 10.98 25.99 13.11 8.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.05 2.21 2.18 2.80 2.57 2.44 -11.84%
Adjusted Per Share Value based on latest NOSH - 152,377
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.01 19.16 23.82 38.93 41.38 25.69 20.25 15.12%
EPS -0.29 -4.49 0.81 2.46 5.59 2.82 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5769 0.5879 0.536 0.4894 0.6023 0.5529 0.5215 6.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.92 0.56 0.64 0.81 1.54 1.40 1.68 -
P/RPS 1.05 0.84 0.65 0.47 0.80 1.17 1.77 -29.42%
P/EPS -91.09 -3.58 19.28 7.38 5.93 10.68 19.29 -
EY -1.10 -27.93 5.19 13.56 16.88 9.36 5.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.27 0.29 0.37 0.55 0.54 0.69 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 28/05/09 18/02/09 25/11/08 29/08/08 02/06/08 29/02/08 -
Price 0.96 0.94 0.61 0.69 1.02 1.82 1.54 -
P/RPS 1.10 1.41 0.62 0.40 0.53 1.52 1.63 -23.08%
P/EPS -95.05 -6.01 18.37 6.28 3.92 13.88 17.68 -
EY -1.05 -16.64 5.44 15.91 25.48 7.20 5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.28 0.32 0.36 0.71 0.63 -16.59%

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