[ASTEEL] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -28.53%
YoY- -48.51%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 64,324 68,770 58,251 55,080 50,067 55,942 44,878 27.15%
PBT 4,520 5,899 958 3,280 4,502 5,383 4,703 -2.61%
Tax -1,752 -2,129 59 -1,236 -1,642 -2,077 -1,049 40.81%
NP 2,768 3,770 1,017 2,044 2,860 3,306 3,654 -16.91%
-
NP to SH 2,768 3,770 1,017 2,044 2,860 3,306 3,654 -16.91%
-
Tax Rate 38.76% 36.09% -6.16% 37.68% 36.47% 38.58% 22.30% -
Total Cost 61,556 65,000 57,234 53,036 47,207 52,636 41,224 30.67%
-
Net Worth 98,073 96,471 92,856 91,606 89,336 89,823 82,526 12.20%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,158 - - - 2,063 -
Div Payout % - - 310.56% - - - 56.46% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 98,073 96,471 92,856 91,606 89,336 89,823 82,526 12.20%
NOSH 64,522 63,468 63,167 62,317 62,039 62,377 41,263 34.75%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.30% 5.48% 1.75% 3.71% 5.71% 5.91% 8.14% -
ROE 2.82% 3.91% 1.10% 2.23% 3.20% 3.68% 4.43% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 99.69 108.35 92.22 88.39 80.70 89.68 108.76 -5.64%
EPS 4.29 5.94 1.61 3.28 4.61 5.30 5.91 -19.24%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.52 1.52 1.47 1.47 1.44 1.44 2.00 -16.73%
Adjusted Per Share Value based on latest NOSH - 62,317
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.27 14.18 12.01 11.36 10.33 11.54 9.26 27.13%
EPS 0.57 0.78 0.21 0.42 0.59 0.68 0.75 -16.73%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.43 -
NAPS 0.2023 0.199 0.1915 0.1889 0.1842 0.1853 0.1702 12.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.75 0.85 0.82 0.87 0.77 0.72 0.67 -
P/RPS 0.75 0.78 0.89 0.98 0.95 0.80 0.62 13.54%
P/EPS 17.48 14.31 50.93 26.52 16.70 13.58 7.57 74.79%
EY 5.72 6.99 1.96 3.77 5.99 7.36 13.22 -42.82%
DY 0.00 0.00 6.10 0.00 0.00 0.00 7.46 -
P/NAPS 0.49 0.56 0.56 0.59 0.53 0.50 0.34 27.61%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/07/04 23/04/04 17/02/04 22/10/03 24/07/03 05/05/03 17/02/03 -
Price 0.77 0.84 0.82 0.88 0.81 0.69 0.73 -
P/RPS 0.77 0.78 0.89 1.00 1.00 0.77 0.67 9.72%
P/EPS 17.95 14.14 50.93 26.83 17.57 13.02 8.24 68.12%
EY 5.57 7.07 1.96 3.73 5.69 7.68 12.13 -40.50%
DY 0.00 0.00 6.10 0.00 0.00 0.00 6.85 -
P/NAPS 0.51 0.55 0.56 0.60 0.56 0.48 0.37 23.87%

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