[ASTEEL] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -54.9%
YoY- 14.58%
View:
Show?
TTM Result
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 538,892 518,285 504,323 467,031 439,404 427,484 399,994 26.94%
PBT -1,260 -11,454 -15,011 -21,380 -13,436 -23,053 -29,442 -91.97%
Tax 631 1,266 1,547 2,637 1,242 2,853 4,770 -80.19%
NP -629 -10,188 -13,464 -18,743 -12,194 -20,200 -24,672 -94.69%
-
NP to SH 825 -7,556 -11,150 -15,349 -9,909 -16,750 -19,903 -
-
Tax Rate - - - - - - - -
Total Cost 539,521 528,473 517,787 485,774 451,598 447,684 424,666 21.11%
-
Net Worth 178,936 0 143,051 142,618 150,673 153,655 153,800 12.88%
Dividend
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 178,936 0 143,051 142,618 150,673 153,655 153,800 12.88%
NOSH 308,510 226,444 195,961 195,368 195,679 194,499 194,684 44.55%
Ratio Analysis
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.12% -1.97% -2.67% -4.01% -2.78% -4.73% -6.17% -
ROE 0.46% 0.00% -7.79% -10.76% -6.58% -10.90% -12.94% -
Per Share
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 174.68 228.88 257.36 239.05 224.55 219.79 205.46 -12.18%
EPS 0.27 -3.34 -5.69 -7.86 -5.06 -8.61 -10.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.00 0.73 0.73 0.77 0.79 0.79 -21.91%
Adjusted Per Share Value based on latest NOSH - 195,368
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 111.14 106.89 104.01 96.32 90.62 88.16 82.50 26.93%
EPS 0.17 -1.56 -2.30 -3.17 -2.04 -3.45 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.369 0.00 0.295 0.2941 0.3108 0.3169 0.3172 12.87%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/01/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.415 0.44 0.425 0.46 0.41 0.43 0.41 -
P/RPS 0.24 0.19 0.17 0.19 0.18 0.20 0.20 15.71%
P/EPS 155.19 -13.19 -7.47 -5.86 -8.10 -4.99 -4.01 -
EY 0.64 -7.58 -13.39 -17.08 -12.35 -20.03 -24.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.58 0.63 0.53 0.54 0.52 29.75%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date - - 15/04/13 28/02/13 - - - -
Price 0.00 0.00 0.48 0.405 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.19 0.17 0.00 0.00 0.00 -
P/EPS 0.00 0.00 -8.44 -5.16 0.00 0.00 0.00 -
EY 0.00 0.00 -11.85 -19.40 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 0.00 0.66 0.55 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