[ASTEEL] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.73%
YoY- 316.56%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 117,960 98,451 101,377 105,413 93,071 77,245 69,551 42.35%
PBT 6,803 1,372 1,209 4,258 2,492 -5,520 -2,521 -
Tax -1,691 -345 191 -1,224 -283 1,102 976 -
NP 5,112 1,027 1,400 3,034 2,209 -4,418 -1,545 -
-
NP to SH 4,488 736 1,205 2,629 1,842 -4,548 -1,513 -
-
Tax Rate 24.86% 25.15% -15.80% 28.75% 11.36% - - -
Total Cost 112,848 97,424 99,977 102,379 90,862 81,663 71,096 36.18%
-
Net Worth 65,137 101,607 101,043 99,810 96,981 95,781 100,431 -25.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 651 - - - 652 -
Div Payout % - - 54.10% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 65,137 101,607 101,043 99,810 96,981 95,781 100,431 -25.13%
NOSH 65,137 65,132 65,189 65,235 65,088 65,157 65,215 -0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.33% 1.04% 1.38% 2.88% 2.37% -5.72% -2.22% -
ROE 6.89% 0.72% 1.19% 2.63% 1.90% -4.75% -1.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 181.09 151.15 155.51 161.59 142.99 118.55 106.65 42.46%
EPS 3.44 1.13 1.85 4.03 2.83 -6.98 -2.32 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.56 1.55 1.53 1.49 1.47 1.54 -25.07%
Adjusted Per Share Value based on latest NOSH - 65,235
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.33 20.30 20.91 21.74 19.20 15.93 14.34 42.39%
EPS 0.93 0.15 0.25 0.54 0.38 -0.94 -0.31 -
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.13 -
NAPS 0.1343 0.2096 0.2084 0.2059 0.20 0.1975 0.2071 -25.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.44 0.44 0.41 0.41 0.41 0.41 0.41 -
P/RPS 0.24 0.29 0.26 0.25 0.29 0.35 0.38 -26.44%
P/EPS 6.39 38.94 22.18 10.17 14.49 -5.87 -17.67 -
EY 15.66 2.57 4.51 9.83 6.90 -17.02 -5.66 -
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.44 -
P/NAPS 0.44 0.28 0.26 0.27 0.28 0.28 0.27 38.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 01/08/07 08/05/07 27/02/07 27/10/06 26/07/06 05/05/06 27/02/06 -
Price 0.45 0.43 0.46 0.40 0.39 0.42 0.43 -
P/RPS 0.25 0.28 0.30 0.25 0.27 0.35 0.40 -26.96%
P/EPS 6.53 38.05 24.89 9.93 13.78 -6.02 -18.53 -
EY 15.31 2.63 4.02 10.08 7.26 -16.62 -5.40 -
DY 0.00 0.00 2.17 0.00 0.00 0.00 2.33 -
P/NAPS 0.45 0.28 0.30 0.26 0.26 0.29 0.28 37.32%

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