[ASTEEL] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
22-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 23.92%
YoY- 41.42%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 55,942 44,878 42,614 37,203 34,442 33,416 29,949 51.72%
PBT 5,383 4,703 4,879 3,818 3,212 2,361 2,584 63.18%
Tax -2,077 -1,049 -909 -663 -666 -697 -127 545.39%
NP 3,306 3,654 3,970 3,155 2,546 1,664 2,457 21.90%
-
NP to SH 3,306 3,654 3,970 3,155 2,546 1,664 2,457 21.90%
-
Tax Rate 38.58% 22.30% 18.63% 17.37% 20.73% 29.52% 4.91% -
Total Cost 52,636 41,224 38,644 34,048 31,896 31,752 27,492 54.24%
-
Net Worth 89,823 82,526 82,349 77,562 73,657 71,600 72,429 15.44%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 2,063 - - - 3,000 - -
Div Payout % - 56.46% - - - 180.29% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 89,823 82,526 82,349 77,562 73,657 71,600 72,429 15.44%
NOSH 62,377 41,263 40,970 40,396 40,031 40,000 40,016 34.47%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.91% 8.14% 9.32% 8.48% 7.39% 4.98% 8.20% -
ROE 3.68% 4.43% 4.82% 4.07% 3.46% 2.32% 3.39% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 89.68 108.76 104.01 92.09 86.04 83.54 74.84 12.82%
EPS 5.30 5.91 9.69 7.81 6.36 4.16 6.14 -9.35%
DPS 0.00 5.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.44 2.00 2.01 1.92 1.84 1.79 1.81 -14.15%
Adjusted Per Share Value based on latest NOSH - 40,396
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.54 9.26 8.79 7.67 7.10 6.89 6.18 51.69%
EPS 0.68 0.75 0.82 0.65 0.53 0.34 0.51 21.16%
DPS 0.00 0.43 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.1853 0.1702 0.1698 0.16 0.1519 0.1477 0.1494 15.45%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.72 0.67 0.91 0.86 0.90 0.85 0.71 -
P/RPS 0.80 0.62 0.87 0.93 1.05 1.02 0.95 -10.83%
P/EPS 13.58 7.57 9.39 11.01 14.15 20.43 11.56 11.34%
EY 7.36 13.22 10.65 9.08 7.07 4.89 8.65 -10.21%
DY 0.00 7.46 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 0.50 0.34 0.45 0.45 0.49 0.47 0.39 18.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 05/05/03 17/02/03 25/10/02 22/07/02 26/04/02 14/02/02 19/10/01 -
Price 0.69 0.73 0.93 0.84 1.00 0.86 0.73 -
P/RPS 0.77 0.67 0.89 0.91 1.16 1.03 0.98 -14.86%
P/EPS 13.02 8.24 9.60 10.76 15.72 20.67 11.89 6.24%
EY 7.68 12.13 10.42 9.30 6.36 4.84 8.41 -5.87%
DY 0.00 6.85 0.00 0.00 0.00 8.72 0.00 -
P/NAPS 0.48 0.37 0.46 0.44 0.54 0.48 0.40 12.93%

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