[ASTEEL] QoQ TTM Result on 30-Sep-2012 [#3]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 40.84%
YoY- -5.09%
View:
Show?
TTM Result
31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 CAGR
Revenue 518,285 504,323 467,031 439,404 427,484 399,994 414,135 21.24%
PBT -11,454 -15,011 -21,380 -13,436 -23,053 -29,442 -24,048 -47.11%
Tax 1,266 1,547 2,637 1,242 2,853 4,770 3,686 -60.06%
NP -10,188 -13,464 -18,743 -12,194 -20,200 -24,672 -20,362 -44.82%
-
NP to SH -7,556 -11,150 -15,349 -9,909 -16,750 -19,903 -16,866 -49.82%
-
Tax Rate - - - - - - - -
Total Cost 528,473 517,787 485,774 451,598 447,684 424,666 434,497 18.31%
-
Net Worth 0 143,051 142,618 150,673 153,655 153,800 0 -
Dividend
31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 CAGR
Net Worth 0 143,051 142,618 150,673 153,655 153,800 0 -
NOSH 226,444 195,961 195,368 195,679 194,499 194,684 194,684 13.85%
Ratio Analysis
31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 CAGR
NP Margin -1.97% -2.67% -4.01% -2.78% -4.73% -6.17% -4.92% -
ROE 0.00% -7.79% -10.76% -6.58% -10.90% -12.94% 0.00% -
Per Share
31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 CAGR
RPS 228.88 257.36 239.05 224.55 219.79 205.46 212.72 6.49%
EPS -3.34 -5.69 -7.86 -5.06 -8.61 -10.22 -8.66 -55.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.73 0.73 0.77 0.79 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 195,679
31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 CAGR
RPS 106.89 104.01 96.32 90.62 88.16 82.50 85.41 21.24%
EPS -1.56 -2.30 -3.17 -2.04 -3.45 -4.10 -3.48 -49.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.295 0.2941 0.3108 0.3169 0.3172 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 CAGR
Date 29/03/13 31/01/13 31/12/12 28/09/12 29/06/12 30/03/12 31/01/12 -
Price 0.44 0.425 0.46 0.41 0.43 0.41 0.41 -
P/RPS 0.19 0.17 0.19 0.18 0.20 0.20 0.19 0.00%
P/EPS -13.19 -7.47 -5.86 -8.10 -4.99 -4.01 -4.73 141.27%
EY -7.58 -13.39 -17.08 -12.35 -20.03 -24.93 -21.13 -58.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.58 0.63 0.53 0.54 0.52 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 31/01/12 CAGR
Date - 15/04/13 28/02/13 - - - - -
Price 0.00 0.48 0.405 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.19 0.17 0.00 0.00 0.00 0.00 -
P/EPS 0.00 -8.44 -5.16 0.00 0.00 0.00 0.00 -
EY 0.00 -11.85 -19.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.66 0.55 0.00 0.00 0.00 0.00 -

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