[ASTEEL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -863.28%
YoY- -151.9%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 341,483 329,655 370,398 429,934 479,277 526,385 510,932 -23.50%
PBT 15,574 -13,561 -23,002 -8,692 4,800 30,750 36,043 -42.75%
Tax -5,217 1,072 3,027 -440 -2,117 -7,150 -8,549 -27.98%
NP 10,357 -12,489 -19,975 -9,132 2,683 23,600 27,494 -47.74%
-
NP to SH 9,937 -11,623 -18,274 -9,396 1,231 20,940 24,689 -45.39%
-
Tax Rate 33.50% - - - 44.10% 23.25% 23.72% -
Total Cost 331,126 342,144 390,373 439,066 476,594 502,785 483,438 -22.24%
-
Net Worth 154,594 146,815 141,171 138,740 129,537 0 130,435 11.96%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,892 1,727 1,727 1,727 1,727 651 651 282.24%
Div Payout % 49.23% 0.00% 0.00% 0.00% 140.31% 3.11% 2.64% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 154,594 146,815 141,171 138,740 129,537 0 130,435 11.96%
NOSH 195,689 195,753 196,071 195,408 172,716 130,000 130,435 30.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.03% -3.79% -5.39% -2.12% 0.56% 4.48% 5.38% -
ROE 6.43% -7.92% -12.94% -6.77% 0.95% 0.00% 18.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 174.50 168.40 188.91 220.02 277.49 404.91 391.71 -41.58%
EPS 5.08 -5.94 -9.32 -4.81 0.71 16.11 18.93 -58.29%
DPS 2.50 0.88 0.88 0.88 1.00 0.50 0.50 191.54%
NAPS 0.79 0.75 0.72 0.71 0.75 0.00 1.00 -14.50%
Adjusted Per Share Value based on latest NOSH - 195,408
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.43 67.99 76.39 88.67 98.85 108.56 105.38 -23.50%
EPS 2.05 -2.40 -3.77 -1.94 0.25 4.32 5.09 -45.37%
DPS 1.01 0.36 0.36 0.36 0.36 0.13 0.13 290.80%
NAPS 0.3188 0.3028 0.2912 0.2861 0.2672 0.00 0.269 11.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.46 0.44 0.40 0.30 0.33 0.39 0.38 -
P/RPS 0.26 0.26 0.21 0.14 0.12 0.10 0.10 88.75%
P/EPS 9.06 -7.41 -4.29 -6.24 46.30 2.42 2.01 172.12%
EY 11.04 -13.49 -23.30 -16.03 2.16 41.30 49.81 -63.27%
DY 5.43 2.01 2.20 2.95 3.03 1.29 1.31 157.37%
P/NAPS 0.58 0.59 0.56 0.42 0.44 0.00 0.38 32.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 28/10/09 31/07/09 08/05/09 27/02/09 29/10/08 30/07/08 -
Price 0.48 0.45 0.41 0.41 0.31 0.27 0.34 -
P/RPS 0.28 0.27 0.22 0.19 0.11 0.07 0.09 112.67%
P/EPS 9.45 -7.58 -4.40 -8.53 43.49 1.68 1.80 201.15%
EY 10.58 -13.19 -22.73 -11.73 2.30 59.66 55.67 -66.84%
DY 5.21 1.96 2.15 2.16 3.23 1.86 1.47 131.92%
P/NAPS 0.61 0.60 0.57 0.58 0.41 0.00 0.34 47.49%

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