[ASTEEL] QoQ TTM 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- -48.34%
YoY- -63.11%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 314,018 302,356 287,501 284,214 279,895 262,810 269,190 10.84%
PBT -6,916 -6,719 1,233 5,717 10,500 12,331 15,798 -
Tax 2,070 1,671 -117 -1,618 -3,180 -4,250 -5,693 -
NP -4,846 -5,048 1,116 4,099 7,320 8,081 10,105 -
-
NP to SH -5,433 -5,610 621 3,572 6,915 8,018 10,105 -
-
Tax Rate - - 9.49% 28.30% 30.29% 34.47% 36.04% -
Total Cost 318,864 307,404 286,385 280,115 272,575 254,729 259,085 14.88%
-
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 652 652 652 1,934 1,934 1,934 1,934 -51.65%
Div Payout % 0.00% 0.00% 105.02% 54.16% 27.98% 24.13% 19.14% -
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 -1.54% -1.67% 0.39% 1.44% 2.62% 3.07% 3.75% -
ROE -5.60% -5.86% 0.62% 3.49% 6.69% 7.79% 9.98% -
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 482.45 464.04 440.85 435.45 430.35 406.00 417.45 10.15%
EPS -8.35 -8.61 0.95 5.47 10.63 12.39 15.67 -
DPS 1.00 1.00 1.00 3.00 3.00 3.00 3.00 -52.02%
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 64.76 62.36 59.29 58.62 57.73 54.20 55.52 10.83%
EPS -1.12 -1.16 0.13 0.74 1.43 1.65 2.08 -
DPS 0.13 0.13 0.13 0.40 0.40 0.40 0.40 -52.82%
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 0.08 0.09 0.09 0.10 0.12 0.17 0.17 -39.58%
P/EPS -4.91 -4.76 43.06 8.22 4.89 5.49 4.40 -
EY -20.36 -21.00 2.32 12.16 20.45 18.22 22.71 -
DY 2.44 2.44 2.44 6.67 5.77 4.41 4.35 -32.05%
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 0.08 0.09 0.10 0.10 0.12 0.17 0.16 -37.08%
P/EPS -4.67 -4.88 45.16 7.86 4.89 5.41 4.28 -
EY -21.40 -20.50 2.21 12.73 20.45 18.49 23.39 -
DY 2.56 2.38 2.33 6.98 5.77 4.48 4.48 -31.20%
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