[ASTEEL] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -24.21%
YoY- 183.05%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 119,100 104,986 124,855 117,458 94,566 92,553 82,329 27.82%
PBT -1,044 2,598 7,753 7,960 9,555 10,159 2,741 -
Tax -57 -757 -1,882 -2,053 -2,258 -2,158 -821 -83.02%
NP -1,101 1,841 5,871 5,907 7,297 8,001 1,920 -
-
NP to SH -2,332 1,786 4,943 5,161 6,810 7,145 2,196 -
-
Tax Rate - 29.14% 24.27% 25.79% 23.63% 21.24% 29.95% -
Total Cost 120,201 103,145 118,984 111,551 87,269 84,552 80,409 30.64%
-
Net Worth 172,450 174,674 160,207 160,303 154,594 146,815 141,171 14.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,449 - - - 4,892 - - -
Div Payout % 0.00% - - - 71.84% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 172,450 174,674 160,207 160,303 154,594 146,815 141,171 14.23%
NOSH 195,966 196,263 195,375 195,492 195,689 195,753 196,071 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.92% 1.75% 4.70% 5.03% 7.72% 8.64% 2.33% -
ROE -1.35% 1.02% 3.09% 3.22% 4.41% 4.87% 1.56% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 60.78 53.49 63.91 60.08 48.32 47.28 41.99 27.87%
EPS -1.19 0.91 2.53 2.64 3.48 3.65 1.12 -
DPS 1.25 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.88 0.89 0.82 0.82 0.79 0.75 0.72 14.27%
Adjusted Per Share Value based on latest NOSH - 195,492
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.56 21.65 25.75 24.22 19.50 19.09 16.98 27.81%
EPS -0.48 0.37 1.02 1.06 1.40 1.47 0.45 -
DPS 0.51 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.3557 0.3603 0.3304 0.3306 0.3188 0.3028 0.2912 14.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.54 0.55 0.52 0.54 0.46 0.44 0.40 -
P/RPS 0.89 1.03 0.81 0.90 0.95 0.93 0.95 -4.24%
P/EPS -45.38 60.44 20.55 20.45 13.22 12.05 35.71 -
EY -2.20 1.65 4.87 4.89 7.57 8.30 2.80 -
DY 2.31 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.61 0.62 0.63 0.66 0.58 0.59 0.56 5.85%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 08/11/10 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 -
Price 0.55 0.55 0.52 0.54 0.48 0.45 0.41 -
P/RPS 0.90 1.03 0.81 0.90 0.99 0.95 0.98 -5.50%
P/EPS -46.22 60.44 20.55 20.45 13.79 12.33 36.61 -
EY -2.16 1.65 4.87 4.89 7.25 8.11 2.73 -
DY 2.27 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.63 0.62 0.63 0.66 0.61 0.60 0.57 6.88%

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