[MASTEEL] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -657.01%
YoY- -259.04%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 191,686 195,705 169,785 130,087 161,666 264,282 280,889 -22.43%
PBT 10,608 13,350 -1,958 -30,446 5,843 18,161 40,963 -59.27%
Tax -22 0 0 0 -377 -1,430 -3,016 -96.20%
NP 10,586 13,350 -1,958 -30,446 5,466 16,731 37,947 -57.20%
-
NP to SH 10,586 13,350 -1,958 -30,446 5,466 16,731 37,947 -57.20%
-
Tax Rate 0.21% 0.00% - - 6.45% 7.87% 7.36% -
Total Cost 181,100 182,355 171,743 160,533 156,200 247,551 242,942 -17.74%
-
Net Worth 416,434 406,727 391,599 399,068 363,851 332,181 408,817 1.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 416,434 406,727 391,599 399,068 363,851 332,181 408,817 1.23%
NOSH 194,595 194,606 193,861 194,667 164,638 152,377 146,006 21.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.52% 6.82% -1.15% -23.40% 3.38% 6.33% 13.51% -
ROE 2.54% 3.28% -0.50% -7.63% 1.50% 5.04% 9.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.50 100.56 87.58 66.83 98.19 173.44 192.38 -35.92%
EPS 5.44 6.86 -1.01 -15.64 3.32 10.98 25.99 -64.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.09 2.02 2.05 2.21 2.18 2.80 -16.36%
Adjusted Per Share Value based on latest NOSH - 194,667
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.24 28.83 25.01 19.16 23.82 38.93 41.38 -22.43%
EPS 1.56 1.97 -0.29 -4.49 0.81 2.46 5.59 -57.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6135 0.5992 0.5769 0.5879 0.536 0.4894 0.6023 1.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.94 0.92 0.56 0.64 0.81 1.54 -
P/RPS 1.01 0.93 1.05 0.84 0.65 0.47 0.80 16.76%
P/EPS 18.20 13.70 -91.09 -3.58 19.28 7.38 5.93 110.76%
EY 5.49 7.30 -1.10 -27.93 5.19 13.56 16.88 -52.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.46 0.27 0.29 0.37 0.55 -11.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 25/08/09 28/05/09 18/02/09 25/11/08 29/08/08 -
Price 1.10 0.98 0.96 0.94 0.61 0.69 1.02 -
P/RPS 1.12 0.97 1.10 1.41 0.62 0.40 0.53 64.45%
P/EPS 20.22 14.29 -95.05 -6.01 18.37 6.28 3.92 197.64%
EY 4.95 7.00 -1.05 -16.64 5.44 15.91 25.48 -66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.48 0.46 0.28 0.32 0.36 26.05%

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