[ASTEEL] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 17.04%
YoY- -55.36%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 69,551 74,151 81,409 62,390 66,264 69,832 64,324 5.33%
PBT -2,521 -1,367 2,689 2,432 1,963 3,416 4,520 -
Tax 976 275 -682 -686 -525 -1,287 -1,752 -
NP -1,545 -1,092 2,007 1,746 1,438 2,129 2,768 -
-
NP to SH -1,513 -1,214 1,665 1,683 1,438 2,129 2,768 -
-
Tax Rate - - 25.36% 28.21% 26.74% 37.68% 38.76% -
Total Cost 71,096 75,243 79,402 60,644 64,826 67,703 61,556 10.05%
-
Net Worth 100,431 102,472 103,412 102,921 101,240 99,998 98,073 1.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 652 - - - 1,934 - - -
Div Payout % 0.00% - - - 134.53% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 100,431 102,472 103,412 102,921 101,240 99,998 98,073 1.59%
NOSH 65,215 65,268 65,039 64,730 64,484 64,515 64,522 0.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -2.22% -1.47% 2.47% 2.80% 2.17% 3.05% 4.30% -
ROE -1.51% -1.18% 1.61% 1.64% 1.42% 2.13% 2.82% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 106.65 113.61 125.17 96.38 102.76 108.24 99.69 4.58%
EPS -2.32 -1.86 2.56 2.60 2.23 3.30 4.29 -
DPS 1.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.54 1.57 1.59 1.59 1.57 1.55 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 64,730
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.34 15.29 16.79 12.87 13.67 14.40 13.27 5.29%
EPS -0.31 -0.25 0.34 0.35 0.30 0.44 0.57 -
DPS 0.13 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.2071 0.2113 0.2133 0.2123 0.2088 0.2062 0.2023 1.57%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.41 0.45 0.52 0.68 0.69 0.69 0.75 -
P/RPS 0.38 0.40 0.42 0.71 0.67 0.64 0.75 -36.36%
P/EPS -17.67 -24.19 20.31 26.15 30.94 20.91 17.48 -
EY -5.66 -4.13 4.92 3.82 3.23 4.78 5.72 -
DY 2.44 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.27 0.29 0.33 0.43 0.44 0.45 0.49 -32.71%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 18/11/05 20/07/05 20/04/05 18/02/05 25/10/04 19/07/04 -
Price 0.43 0.43 0.52 0.67 0.67 0.65 0.77 -
P/RPS 0.40 0.38 0.42 0.70 0.65 0.60 0.77 -35.30%
P/EPS -18.53 -23.12 20.31 25.77 30.04 19.70 17.95 -
EY -5.40 -4.33 4.92 3.88 3.33 5.08 5.57 -
DY 2.33 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.28 0.27 0.33 0.42 0.43 0.42 0.51 -32.87%

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