[ASTEEL] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -221.37%
YoY- -150.42%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 399,994 414,135 429,357 444,476 451,802 460,696 466,399 -11.56%
PBT -29,442 -24,048 -23,917 -9,640 269 6,362 17,267 -
Tax 4,770 3,686 3,966 1,803 -800 -2,336 -4,749 -
NP -24,672 -20,362 -19,951 -7,837 -531 4,026 12,518 -
-
NP to SH -19,903 -16,866 -17,969 -9,429 -2,934 1,133 9,558 -
-
Tax Rate - - - - 297.40% 36.72% 27.50% -
Total Cost 424,666 434,497 449,308 452,313 452,333 456,670 453,881 -5.18%
-
Net Worth 153,800 0 150,667 162,177 165,466 168,086 172,450 -8.75%
Dividend
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 2,449 2,449 2,449 2,449 -
Div Payout % - - - 0.00% 0.00% 216.20% 25.63% -
Equity
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 153,800 0 150,667 162,177 165,466 168,086 172,450 -8.75%
NOSH 194,684 194,684 195,672 195,394 194,666 195,449 195,966 -0.52%
Ratio Analysis
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -6.17% -4.92% -4.65% -1.76% -0.12% 0.87% 2.68% -
ROE -12.94% 0.00% -11.93% -5.81% -1.77% 0.67% 5.54% -
Per Share
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 205.46 212.72 219.43 227.48 232.09 235.71 238.00 -11.10%
EPS -10.22 -8.66 -9.18 -4.83 -1.51 0.58 4.88 -
DPS 0.00 0.00 0.00 1.25 1.25 1.25 1.25 -
NAPS 0.79 0.00 0.77 0.83 0.85 0.86 0.88 -8.27%
Adjusted Per Share Value based on latest NOSH - 195,394
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 82.50 85.41 88.55 91.67 93.18 95.01 96.19 -11.56%
EPS -4.10 -3.48 -3.71 -1.94 -0.61 0.23 1.97 -
DPS 0.00 0.00 0.00 0.51 0.51 0.51 0.51 -
NAPS 0.3172 0.00 0.3107 0.3345 0.3413 0.3467 0.3557 -8.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/03/12 31/01/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.41 0.41 0.41 0.49 0.545 0.54 -
P/RPS 0.20 0.19 0.19 0.18 0.21 0.23 0.23 -10.58%
P/EPS -4.01 -4.73 -4.46 -8.50 -32.51 94.02 11.07 -
EY -24.93 -21.13 -22.40 -11.77 -3.08 1.06 9.03 -
DY 0.00 0.00 0.00 3.05 2.55 2.29 2.31 -
P/NAPS 0.52 0.00 0.53 0.49 0.58 0.63 0.61 -11.99%
Price Multiplier on Announcement Date
31/03/12 31/01/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date - - 29/02/12 08/11/11 02/08/11 13/05/11 28/02/11 -
Price 0.00 0.00 0.41 0.435 0.50 0.52 0.55 -
P/RPS 0.00 0.00 0.19 0.19 0.22 0.22 0.23 -
P/EPS 0.00 0.00 -4.46 -9.01 -33.17 89.70 11.28 -
EY 0.00 0.00 -22.40 -11.09 -3.01 1.11 8.87 -
DY 0.00 0.00 0.00 2.87 2.50 2.40 2.27 -
P/NAPS 0.00 0.00 0.53 0.52 0.59 0.60 0.63 -

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