[ASTEEL] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -82.61%
YoY- -93.85%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 345,280 314,018 302,356 287,501 284,214 279,895 262,810 19.93%
PBT -1,291 -6,916 -6,719 1,233 5,717 10,500 12,331 -
Tax 571 2,070 1,671 -117 -1,618 -3,180 -4,250 -
NP -720 -4,846 -5,048 1,116 4,099 7,320 8,081 -
-
NP to SH -1,590 -5,433 -5,610 621 3,572 6,915 8,018 -
-
Tax Rate - - - 9.49% 28.30% 30.29% 34.47% -
Total Cost 346,000 318,864 307,404 286,385 280,115 272,575 254,729 22.62%
-
Net Worth 99,810 96,981 95,781 100,431 102,472 103,412 102,921 -2.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 652 652 652 652 1,934 1,934 1,934 -51.52%
Div Payout % 0.00% 0.00% 0.00% 105.02% 54.16% 27.98% 24.13% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 99,810 96,981 95,781 100,431 102,472 103,412 102,921 -2.02%
NOSH 65,235 65,088 65,157 65,215 65,268 65,039 64,730 0.51%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.21% -1.54% -1.67% 0.39% 1.44% 2.62% 3.07% -
ROE -1.59% -5.60% -5.86% 0.62% 3.49% 6.69% 7.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 529.28 482.45 464.04 440.85 435.45 430.35 406.00 19.31%
EPS -2.44 -8.35 -8.61 0.95 5.47 10.63 12.39 -
DPS 1.00 1.00 1.00 1.00 3.00 3.00 3.00 -51.89%
NAPS 1.53 1.49 1.47 1.54 1.57 1.59 1.59 -2.52%
Adjusted Per Share Value based on latest NOSH - 65,215
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 71.21 64.76 62.36 59.29 58.62 57.73 54.20 19.93%
EPS -0.33 -1.12 -1.16 0.13 0.74 1.43 1.65 -
DPS 0.13 0.13 0.13 0.13 0.40 0.40 0.40 -52.69%
NAPS 0.2059 0.20 0.1975 0.2071 0.2113 0.2133 0.2123 -2.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.41 0.41 0.41 0.45 0.52 0.68 -
P/RPS 0.08 0.08 0.09 0.09 0.10 0.12 0.17 -39.47%
P/EPS -16.82 -4.91 -4.76 43.06 8.22 4.89 5.49 -
EY -5.94 -20.36 -21.00 2.32 12.16 20.45 18.22 -
DY 2.44 2.44 2.44 2.44 6.67 5.77 4.41 -32.57%
P/NAPS 0.27 0.28 0.28 0.27 0.29 0.33 0.43 -26.65%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/10/06 26/07/06 05/05/06 27/02/06 18/11/05 20/07/05 20/04/05 -
Price 0.40 0.39 0.42 0.43 0.43 0.52 0.67 -
P/RPS 0.08 0.08 0.09 0.10 0.10 0.12 0.17 -39.47%
P/EPS -16.41 -4.67 -4.88 45.16 7.86 4.89 5.41 -
EY -6.09 -21.40 -20.50 2.21 12.73 20.45 18.49 -
DY 2.50 2.56 2.38 2.33 6.98 5.77 4.48 -32.19%
P/NAPS 0.26 0.26 0.29 0.28 0.27 0.33 0.42 -27.34%

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