[ASTEEL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -20.65%
YoY- -17.26%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 287,501 284,214 279,895 262,810 269,190 261,177 246,425 10.79%
PBT 1,233 5,717 10,500 12,331 15,798 14,793 14,657 -80.71%
Tax -117 -1,618 -3,180 -4,250 -5,693 -5,109 -5,058 -91.82%
NP 1,116 4,099 7,320 8,081 10,105 9,684 9,599 -76.08%
-
NP to SH 621 3,572 6,915 8,018 10,105 9,684 9,599 -83.80%
-
Tax Rate 9.49% 28.30% 30.29% 34.47% 36.04% 34.54% 34.51% -
Total Cost 286,385 280,115 272,575 254,729 259,085 251,493 236,826 13.46%
-
Net Worth 100,431 102,472 103,412 102,921 101,240 99,998 98,073 1.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 652 1,934 1,934 1,934 1,934 3,158 3,158 -64.96%
Div Payout % 105.02% 54.16% 27.98% 24.13% 19.14% 32.61% 32.90% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 100,431 102,472 103,412 102,921 101,240 99,998 98,073 1.59%
NOSH 65,215 65,268 65,039 64,730 64,484 64,515 64,522 0.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.39% 1.44% 2.62% 3.07% 3.75% 3.71% 3.90% -
ROE 0.62% 3.49% 6.69% 7.79% 9.98% 9.68% 9.79% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 440.85 435.45 430.35 406.00 417.45 404.83 381.92 10.00%
EPS 0.95 5.47 10.63 12.39 15.67 15.01 14.88 -83.94%
DPS 1.00 3.00 3.00 3.00 3.00 4.90 4.90 -65.23%
NAPS 1.54 1.57 1.59 1.59 1.57 1.55 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 64,730
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 59.29 58.62 57.73 54.20 55.52 53.87 50.82 10.79%
EPS 0.13 0.74 1.43 1.65 2.08 2.00 1.98 -83.64%
DPS 0.13 0.40 0.40 0.40 0.40 0.65 0.65 -65.70%
NAPS 0.2071 0.2113 0.2133 0.2123 0.2088 0.2062 0.2023 1.57%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.41 0.45 0.52 0.68 0.69 0.69 0.75 -
P/RPS 0.09 0.10 0.12 0.17 0.17 0.17 0.20 -41.19%
P/EPS 43.06 8.22 4.89 5.49 4.40 4.60 5.04 316.29%
EY 2.32 12.16 20.45 18.22 22.71 21.75 19.84 -75.99%
DY 2.44 6.67 5.77 4.41 4.35 7.10 6.53 -48.02%
P/NAPS 0.27 0.29 0.33 0.43 0.44 0.45 0.49 -32.71%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 18/11/05 20/07/05 20/04/05 18/02/05 25/10/04 19/07/04 -
Price 0.43 0.43 0.52 0.67 0.67 0.65 0.77 -
P/RPS 0.10 0.10 0.12 0.17 0.16 0.16 0.20 -36.92%
P/EPS 45.16 7.86 4.89 5.41 4.28 4.33 5.18 321.92%
EY 2.21 12.73 20.45 18.49 23.39 23.09 19.32 -76.34%
DY 2.33 6.98 5.77 4.48 4.48 7.53 6.36 -48.70%
P/NAPS 0.28 0.27 0.33 0.42 0.43 0.42 0.51 -32.87%

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