[ASTEEL] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ-0.0%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Revenue 124,160 115,901 125,150 101,820 96,533 103,981 97,660 21.08%
PBT -11,020 -5,704 -922 -3,734 -3,076 -15,321 -7,311 38.68%
Tax 1,475 495 -71 738 80 2,106 1,846 -16.37%
NP -9,545 -5,209 -993 -2,996 -2,996 -13,215 -5,465 55.95%
-
NP to SH -7,601 -4,031 -1,556 -2,161 -2,161 -10,872 -4,709 46.45%
-
Tax Rate - - - - - - - -
Total Cost 133,705 121,110 126,143 104,816 99,529 117,196 103,125 22.99%
-
Net Worth 142,618 150,673 153,655 153,800 0 150,667 162,177 -9.73%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Net Worth 142,618 150,673 153,655 153,800 0 150,667 162,177 -9.73%
NOSH 195,368 195,679 194,499 194,684 194,684 195,672 195,394 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
NP Margin -7.69% -4.49% -0.79% -2.94% -3.10% -12.71% -5.60% -
ROE -5.33% -2.68% -1.01% -1.41% 0.00% -7.22% -2.90% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
RPS 63.55 59.23 64.34 52.30 49.58 53.14 49.98 21.09%
EPS -3.35 -1.77 -0.68 -1.11 -1.11 -5.56 -2.41 30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.77 0.79 0.79 0.00 0.77 0.83 -9.72%
Adjusted Per Share Value based on latest NOSH - 194,684
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
RPS 25.61 23.90 25.81 21.00 19.91 21.45 20.14 21.10%
EPS -1.57 -0.83 -0.32 -0.45 -0.45 -2.24 -0.97 46.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2941 0.3108 0.3169 0.3172 0.00 0.3107 0.3345 -9.74%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 31/01/12 30/12/11 30/09/11 -
Price 0.46 0.41 0.43 0.41 0.41 0.41 0.41 -
P/RPS 0.72 0.69 0.67 0.78 0.83 0.77 0.82 -9.84%
P/EPS -11.82 -19.90 -53.75 -36.94 -36.94 -7.38 -17.01 -25.18%
EY -8.46 -5.02 -1.86 -2.71 -2.71 -13.55 -5.88 33.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.54 0.52 0.00 0.53 0.49 22.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 31/12/11 30/09/11 CAGR
Date 28/02/13 30/11/12 31/07/12 18/05/12 - 29/02/12 08/11/11 -
Price 0.405 0.43 0.44 0.37 0.00 0.41 0.435 -
P/RPS 0.64 0.73 0.68 0.71 0.00 0.77 0.87 -21.70%
P/EPS -10.41 -20.87 -55.00 -33.33 0.00 -7.38 -18.05 -35.50%
EY -9.61 -4.79 -1.82 -3.00 0.00 -13.55 -5.54 55.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.56 0.47 0.00 0.53 0.52 4.57%

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