[ASTEEL] QoQ TTM Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	429,357	444,476	451,802	460,696	466,399	441,865	429,432	-0.01%
YoY %	-3.40%	-1.62%	-1.93%	-1.22%	5.55%	2.90%	-	-
Horiz. %	99.98%	103.50%	105.21%	107.28%	108.61%	102.90%	100.00%	-
PBT	-23,917	-9,640	269	6,362	17,267	27,866	35,427	-
YoY %	-148.10%	-3,683.64%	-95.77%	-63.16%	-38.04%	-21.34%	-	-
Horiz. %	-67.51%	-27.21%	0.76%	17.96%	48.74%	78.66%	100.00%	-
Tax	3,966	1,803	-800	-2,336	-4,749	-6,950	-8,351	-
YoY %	119.97%	325.38%	65.75%	50.81%	31.67%	16.78%	-	-
Horiz. %	-47.49%	-21.59%	9.58%	27.97%	56.87%	83.22%	100.00%	-
NP	-19,951	-7,837	-531	4,026	12,518	20,916	27,076	-
YoY %	-154.57%	-1,375.89%	-113.19%	-67.84%	-40.15%	-22.75%	-	-
Horiz. %	-73.69%	-28.94%	-1.96%	14.87%	46.23%	77.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,969	-9,429	-2,934	1,133	9,558	18,700	24,059	-
YoY %	-90.57%	-221.37%	-358.96%	-88.15%	-48.89%	-22.27%	-	-
Horiz. %	-74.69%	-39.19%	-12.20%	4.71%	39.73%	77.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	297.40%	36.72%	27.50%	24.94%	23.57%	-
YoY %	-	-	709.91%	33.53%	10.26%	5.81%	-	-
Horiz. %	-	-	1,261.77%	155.79%	116.67%	105.81%	100.00%	-
Total Cost	449,308	452,313	452,333	456,670	453,881	420,949	402,356	7.61%
YoY %	-0.66%	-0.00%	-0.95%	0.61%	7.82%	4.62%	-	-
Horiz. %	111.67%	112.42%	112.42%	113.50%	112.81%	104.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,667	162,177	165,466	168,086	172,450	174,674	160,207	-3.99%
YoY %	-7.10%	-1.99%	-1.56%	-2.53%	-1.27%	9.03%	-	-
Horiz. %	94.05%	101.23%	103.28%	104.92%	107.64%	109.03%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	-	2,449	2,449	2,449	2,449	4,892	4,892	-
YoY %	-	0.00%	0.00%	0.00%	-49.94%	0.00%	-	-
Horiz. %	-	50.06%	50.06%	50.06%	50.06%	100.00%	100.00%	-
Div Payout %	-	0.00%	0.00%	216.20%	25.63%	26.16%	20.33%	-
YoY %	-	0.00%	0.00%	743.54%	-2.03%	28.68%	-	-
Horiz. %	-	0.00%	0.00%	1,063.45%	126.07%	128.68%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	150,667	162,177	165,466	168,086	172,450	174,674	160,207	-3.99%
YoY %	-7.10%	-1.99%	-1.56%	-2.53%	-1.27%	9.03%	-	-
Horiz. %	94.05%	101.23%	103.28%	104.92%	107.64%	109.03%	100.00%	-
NOSH	195,672	195,394	194,666	195,449	195,966	196,263	195,375	0.10%
YoY %	0.14%	0.37%	-0.40%	-0.26%	-0.15%	0.45%	-	-
Horiz. %	100.15%	100.01%	99.64%	100.04%	100.30%	100.45%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	-4.65%	-1.76%	-0.12%	0.87%	2.68%	4.73%	6.31%	-
YoY %	-164.20%	-1,366.67%	-113.79%	-67.54%	-43.34%	-25.04%	-	-
Horiz. %	-73.69%	-27.89%	-1.90%	13.79%	42.47%	74.96%	100.00%	-
ROE	-11.93%	-5.81%	-1.77%	0.67%	5.54%	10.71%	15.02%	-
YoY %	-105.34%	-228.25%	-364.18%	-87.91%	-48.27%	-28.70%	-	-
Horiz. %	-79.43%	-38.68%	-11.78%	4.46%	36.88%	71.30%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	219.43	227.48	232.09	235.71	238.00	225.14	219.80	-0.11%
YoY %	-3.54%	-1.99%	-1.54%	-0.96%	5.71%	2.43%	-	-
Horiz. %	99.83%	103.49%	105.59%	107.24%	108.28%	102.43%	100.00%	-
EPS	-9.18	-4.83	-1.51	0.58	4.88	9.53	12.31	-
YoY %	-90.06%	-219.87%	-360.34%	-88.11%	-48.79%	-22.58%	-	-
Horiz. %	-74.57%	-39.24%	-12.27%	4.71%	39.64%	77.42%	100.00%	-
DPS	0.00	1.25	1.25	1.25	1.25	2.50	2.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	0.77	0.83	0.85	0.86	0.88	0.89	0.82	-4.09%
YoY %	-7.23%	-2.35%	-1.16%	-2.27%	-1.12%	8.54%	-	-
Horiz. %	93.90%	101.22%	103.66%	104.88%	107.32%	108.54%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 195,449
RPS	88.55	91.67	93.18	95.01	96.19	91.13	88.57	-0.01%
YoY %	-3.40%	-1.62%	-1.93%	-1.23%	5.55%	2.89%	-	-
Horiz. %	99.98%	103.50%	105.20%	107.27%	108.60%	102.89%	100.00%	-
EPS	-3.71	-1.94	-0.61	0.23	1.97	3.86	4.96	-
YoY %	-91.24%	-218.03%	-365.22%	-88.32%	-48.96%	-22.18%	-	-
Horiz. %	-74.80%	-39.11%	-12.30%	4.64%	39.72%	77.82%	100.00%	-
DPS	0.00	0.51	0.51	0.51	0.51	1.01	1.01	-
YoY %	0.00%	0.00%	0.00%	0.00%	-49.50%	0.00%	-	-
Horiz. %	0.00%	50.50%	50.50%	50.50%	50.50%	100.00%	100.00%	-
NAPS	0.3107	0.3345	0.3413	0.3467	0.3557	0.3603	0.3304	-4.00%
YoY %	-7.12%	-1.99%	-1.56%	-2.53%	-1.28%	9.05%	-	-
Horiz. %	94.04%	101.24%	103.30%	104.93%	107.66%	109.05%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	0.41	0.41	0.49	0.545	0.54	0.55	0.52	-
P/RPS	0.19	0.18	0.21	0.23	0.23	0.24	0.24	-14.38%
YoY %	5.56%	-14.29%	-8.70%	0.00%	-4.17%	0.00%	-	-
Horiz. %	79.17%	75.00%	87.50%	95.83%	95.83%	100.00%	100.00%	-
P/EPS	-4.46	-8.50	-32.51	94.02	11.07	5.77	4.22	-
YoY %	47.53%	73.85%	-134.58%	749.32%	91.85%	36.73%	-	-
Horiz. %	-105.69%	-201.42%	-770.38%	2,227.96%	262.32%	136.73%	100.00%	-
EY	-22.40	-11.77	-3.08	1.06	9.03	17.32	23.68	-
YoY %	-90.31%	-282.14%	-390.57%	-88.26%	-47.86%	-26.86%	-	-
Horiz. %	-94.59%	-49.70%	-13.01%	4.48%	38.13%	73.14%	100.00%	-
DY	0.00	3.05	2.55	2.29	2.31	4.55	4.81	-
YoY %	0.00%	19.61%	11.35%	-0.87%	-49.23%	-5.41%	-	-
Horiz. %	0.00%	63.41%	53.01%	47.61%	48.02%	94.59%	100.00%	-
P/NAPS	0.53	0.49	0.58	0.63	0.61	0.62	0.63	-10.85%
YoY %	8.16%	-15.52%	-7.94%	3.28%	-1.61%	-1.59%	-	-
Horiz. %	84.13%	77.78%	92.06%	100.00%	96.83%	98.41%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/02/12	08/11/11	02/08/11	13/05/11	28/02/11	08/11/10	30/07/10	-
Price	0.41	0.435	0.50	0.52	0.55	0.55	0.52	-
P/RPS	0.19	0.19	0.22	0.22	0.23	0.24	0.24	-14.38%
YoY %	0.00%	-13.64%	0.00%	-4.35%	-4.17%	0.00%	-	-
Horiz. %	79.17%	79.17%	91.67%	91.67%	95.83%	100.00%	100.00%	-
P/EPS	-4.46	-9.01	-33.17	89.70	11.28	5.77	4.22	-
YoY %	50.50%	72.84%	-136.98%	695.21%	95.49%	36.73%	-	-
Horiz. %	-105.69%	-213.51%	-786.02%	2,125.59%	267.30%	136.73%	100.00%	-
EY	-22.40	-11.09	-3.01	1.11	8.87	17.32	23.68	-
YoY %	-101.98%	-268.44%	-371.17%	-87.49%	-48.79%	-26.86%	-	-
Horiz. %	-94.59%	-46.83%	-12.71%	4.69%	37.46%	73.14%	100.00%	-
DY	0.00	2.87	2.50	2.40	2.27	4.55	4.81	-
YoY %	0.00%	14.80%	4.17%	5.73%	-50.11%	-5.41%	-	-
Horiz. %	0.00%	59.67%	51.98%	49.90%	47.19%	94.59%	100.00%	-
P/NAPS	0.53	0.52	0.59	0.60	0.63	0.62	0.63	-10.85%
YoY %	1.92%	-11.86%	-1.67%	-4.76%	1.61%	-1.59%	-	-
Horiz. %	84.13%	82.54%	93.65%	95.24%	100.00%	98.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos