[MASTEEL] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -23.36%
YoY- 120.64%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 154,111 148,365 108,064 97,337 106,824 85,928 72,139 65.79%
PBT 11,388 14,945 6,713 8,702 11,354 6,463 3,490 119.83%
Tax 0 0 0 0 0 0 0 -
NP 11,388 14,945 6,713 8,702 11,354 6,463 3,490 119.83%
-
NP to SH 11,388 14,945 6,713 8,702 11,354 6,463 3,490 119.83%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 142,723 133,420 101,351 88,635 95,470 79,465 68,649 62.82%
-
Net Worth 334,274 317,183 295,804 300,667 292,491 283,254 277,068 13.31%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 334,274 317,183 295,804 300,667 292,491 283,254 277,068 13.31%
NOSH 141,641 138,507 135,070 133,038 132,950 132,983 133,206 4.17%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.39% 10.07% 6.21% 8.94% 10.63% 7.52% 4.84% -
ROE 3.41% 4.71% 2.27% 2.89% 3.88% 2.28% 1.26% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 108.80 107.12 80.01 73.16 80.35 64.62 54.16 59.14%
EPS 8.04 10.79 4.97 6.54 8.54 4.86 2.62 111.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.29 2.19 2.26 2.20 2.13 2.08 8.77%
Adjusted Per Share Value based on latest NOSH - 133,038
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.69 21.85 15.91 14.33 15.73 12.65 10.62 65.80%
EPS 1.68 2.20 0.99 1.28 1.67 0.95 0.51 121.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4922 0.4671 0.4356 0.4427 0.4307 0.4171 0.408 13.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.50 1.34 1.25 1.03 0.75 0.79 0.77 -
P/RPS 1.38 1.25 1.56 1.41 0.93 1.22 1.42 -1.88%
P/EPS 18.66 12.42 25.15 15.75 8.78 16.26 29.39 -26.10%
EY 5.36 8.05 3.98 6.35 11.39 6.15 3.40 35.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.57 0.46 0.34 0.37 0.37 44.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 30/05/07 28/02/07 30/11/06 04/09/06 30/05/06 -
Price 1.52 1.26 1.27 1.20 0.94 0.75 0.80 -
P/RPS 1.40 1.18 1.59 1.64 1.17 1.16 1.48 -3.63%
P/EPS 18.91 11.68 25.55 18.35 11.01 15.43 30.53 -27.31%
EY 5.29 8.56 3.91 5.45 9.09 6.48 3.27 37.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.58 0.53 0.43 0.35 0.38 41.51%

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