[ASTEEL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -15.18%
YoY- 96.21%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 370,398 429,934 479,277 526,385 510,932 487,027 464,100 -13.97%
PBT -23,002 -8,692 4,800 30,750 36,043 25,795 20,556 -
Tax 3,027 -440 -2,117 -7,150 -8,549 -5,952 -4,640 -
NP -19,975 -9,132 2,683 23,600 27,494 19,843 15,916 -
-
NP to SH -18,274 -9,396 1,231 20,940 24,689 18,103 14,426 -
-
Tax Rate - - 44.10% 23.25% 23.72% 23.07% 22.57% -
Total Cost 390,373 439,066 476,594 502,785 483,438 467,184 448,184 -8.80%
-
Net Worth 141,171 138,740 129,537 0 130,435 65,184 65,177 67.48%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,727 1,727 1,727 651 651 651 651 91.74%
Div Payout % 0.00% 0.00% 140.31% 3.11% 2.64% 3.60% 4.52% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 141,171 138,740 129,537 0 130,435 65,184 65,177 67.48%
NOSH 196,071 195,408 172,716 130,000 130,435 65,184 65,177 108.53%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -5.39% -2.12% 0.56% 4.48% 5.38% 4.07% 3.43% -
ROE -12.94% -6.77% 0.95% 0.00% 18.93% 27.77% 22.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 188.91 220.02 277.49 404.91 391.71 747.15 712.06 -58.74%
EPS -9.32 -4.81 0.71 16.11 18.93 27.77 22.13 -
DPS 0.88 0.88 1.00 0.50 0.50 1.00 1.00 -8.17%
NAPS 0.72 0.71 0.75 0.00 1.00 1.00 1.00 -19.68%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 76.39 88.67 98.85 108.56 105.38 100.44 95.72 -13.97%
EPS -3.77 -1.94 0.25 4.32 5.09 3.73 2.98 -
DPS 0.36 0.36 0.36 0.13 0.13 0.13 0.13 97.32%
NAPS 0.2912 0.2861 0.2672 0.00 0.269 0.1344 0.1344 67.51%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.30 0.33 0.39 0.38 0.50 0.56 -
P/RPS 0.21 0.14 0.12 0.10 0.10 0.07 0.08 90.40%
P/EPS -4.29 -6.24 46.30 2.42 2.01 1.80 2.53 -
EY -23.30 -16.03 2.16 41.30 49.81 55.54 39.52 -
DY 2.20 2.95 3.03 1.29 1.31 2.00 1.79 14.75%
P/NAPS 0.56 0.42 0.44 0.00 0.38 0.50 0.56 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 08/05/09 27/02/09 29/10/08 30/07/08 09/05/08 28/02/08 -
Price 0.41 0.41 0.31 0.27 0.34 0.56 0.50 -
P/RPS 0.22 0.19 0.11 0.07 0.09 0.07 0.07 114.71%
P/EPS -4.40 -8.53 43.49 1.68 1.80 2.02 2.26 -
EY -22.73 -11.73 2.30 59.66 55.67 49.59 44.27 -
DY 2.15 2.16 3.23 1.86 1.47 1.79 2.00 4.94%
P/NAPS 0.57 0.58 0.41 0.00 0.34 0.56 0.50 9.13%

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