[ASTEEL] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -172.91%
YoY- -157.02%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 93,071 77,245 69,551 74,151 81,409 62,390 66,264 25.49%
PBT 2,492 -5,520 -2,521 -1,367 2,689 2,432 1,963 17.29%
Tax -283 1,102 976 275 -682 -686 -525 -33.84%
NP 2,209 -4,418 -1,545 -1,092 2,007 1,746 1,438 33.23%
-
NP to SH 1,842 -4,548 -1,513 -1,214 1,665 1,683 1,438 18.00%
-
Tax Rate 11.36% - - - 25.36% 28.21% 26.74% -
Total Cost 90,862 81,663 71,096 75,243 79,402 60,644 64,826 25.32%
-
Net Worth 96,981 95,781 100,431 102,472 103,412 102,921 101,240 -2.83%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 652 - - - 1,934 -
Div Payout % - - 0.00% - - - 134.53% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 96,981 95,781 100,431 102,472 103,412 102,921 101,240 -2.83%
NOSH 65,088 65,157 65,215 65,268 65,039 64,730 64,484 0.62%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.37% -5.72% -2.22% -1.47% 2.47% 2.80% 2.17% -
ROE 1.90% -4.75% -1.51% -1.18% 1.61% 1.64% 1.42% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 142.99 118.55 106.65 113.61 125.17 96.38 102.76 24.71%
EPS 2.83 -6.98 -2.32 -1.86 2.56 2.60 2.23 17.26%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.49 1.47 1.54 1.57 1.59 1.59 1.57 -3.43%
Adjusted Per Share Value based on latest NOSH - 65,268
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.20 15.93 14.34 15.29 16.79 12.87 13.67 25.49%
EPS 0.38 -0.94 -0.31 -0.25 0.34 0.35 0.30 17.11%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.40 -
NAPS 0.20 0.1975 0.2071 0.2113 0.2133 0.2123 0.2088 -2.83%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.41 0.41 0.41 0.45 0.52 0.68 0.69 -
P/RPS 0.29 0.35 0.38 0.40 0.42 0.71 0.67 -42.86%
P/EPS 14.49 -5.87 -17.67 -24.19 20.31 26.15 30.94 -39.77%
EY 6.90 -17.02 -5.66 -4.13 4.92 3.82 3.23 66.09%
DY 0.00 0.00 2.44 0.00 0.00 0.00 4.35 -
P/NAPS 0.28 0.28 0.27 0.29 0.33 0.43 0.44 -26.07%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 26/07/06 05/05/06 27/02/06 18/11/05 20/07/05 20/04/05 18/02/05 -
Price 0.39 0.42 0.43 0.43 0.52 0.67 0.67 -
P/RPS 0.27 0.35 0.40 0.38 0.42 0.70 0.65 -44.41%
P/EPS 13.78 -6.02 -18.53 -23.12 20.31 25.77 30.04 -40.60%
EY 7.26 -16.62 -5.40 -4.33 4.92 3.88 3.33 68.37%
DY 0.00 0.00 2.33 0.00 0.00 0.00 4.48 -
P/NAPS 0.26 0.29 0.28 0.27 0.33 0.42 0.43 -28.56%

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