[ASTEEL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -48.89%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 444,476 451,802 460,696 466,399 441,865 429,432 386,906 9.67%
PBT -9,640 269 6,362 17,267 27,866 35,427 30,415 -
Tax 1,803 -800 -2,336 -4,749 -6,950 -8,351 -7,290 -
NP -7,837 -531 4,026 12,518 20,916 27,076 23,125 -
-
NP to SH -9,429 -2,934 1,133 9,558 18,700 24,059 21,312 -
-
Tax Rate - 297.40% 36.72% 27.50% 24.94% 23.57% 23.97% -
Total Cost 452,313 452,333 456,670 453,881 420,949 402,356 363,781 15.61%
-
Net Worth 162,177 165,466 168,086 172,450 174,674 160,207 160,303 0.77%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,449 2,449 2,449 2,449 4,892 4,892 4,892 -36.92%
Div Payout % 0.00% 0.00% 216.20% 25.63% 26.16% 20.33% 22.96% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 162,177 165,466 168,086 172,450 174,674 160,207 160,303 0.77%
NOSH 195,394 194,666 195,449 195,966 196,263 195,375 195,492 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.76% -0.12% 0.87% 2.68% 4.73% 6.31% 5.98% -
ROE -5.81% -1.77% 0.67% 5.54% 10.71% 15.02% 13.29% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 227.48 232.09 235.71 238.00 225.14 219.80 197.91 9.71%
EPS -4.83 -1.51 0.58 4.88 9.53 12.31 10.90 -
DPS 1.25 1.25 1.25 1.25 2.50 2.50 2.50 -36.97%
NAPS 0.83 0.85 0.86 0.88 0.89 0.82 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 195,966
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.67 93.18 95.01 96.19 91.13 88.57 79.80 9.67%
EPS -1.94 -0.61 0.23 1.97 3.86 4.96 4.40 -
DPS 0.51 0.51 0.51 0.51 1.01 1.01 1.01 -36.56%
NAPS 0.3345 0.3413 0.3467 0.3557 0.3603 0.3304 0.3306 0.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.41 0.49 0.545 0.54 0.55 0.52 0.54 -
P/RPS 0.18 0.21 0.23 0.23 0.24 0.24 0.27 -23.66%
P/EPS -8.50 -32.51 94.02 11.07 5.77 4.22 4.95 -
EY -11.77 -3.08 1.06 9.03 17.32 23.68 20.19 -
DY 3.05 2.55 2.29 2.31 4.55 4.81 4.63 -24.27%
P/NAPS 0.49 0.58 0.63 0.61 0.62 0.63 0.66 -17.99%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 02/08/11 13/05/11 28/02/11 08/11/10 30/07/10 14/05/10 -
Price 0.435 0.50 0.52 0.55 0.55 0.52 0.54 -
P/RPS 0.19 0.22 0.22 0.23 0.24 0.24 0.27 -20.86%
P/EPS -9.01 -33.17 89.70 11.28 5.77 4.22 4.95 -
EY -11.09 -3.01 1.11 8.87 17.32 23.68 20.19 -
DY 2.87 2.50 2.40 2.27 4.55 4.81 4.63 -27.27%
P/NAPS 0.52 0.59 0.60 0.63 0.62 0.63 0.66 -14.68%

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