[ASTEEL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 32.23%
YoY- 62.04%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Revenue 560,343 563,239 538,892 518,285 504,323 467,031 439,404 21.43%
PBT 540 10,283 -1,260 -11,454 -15,011 -21,380 -13,436 -
Tax -42 -1,234 631 1,266 1,547 2,637 1,242 -
NP 498 9,049 -629 -10,188 -13,464 -18,743 -12,194 -
-
NP to SH 253 8,559 825 -7,556 -11,150 -15,349 -9,909 -
-
Tax Rate 7.78% 12.00% - - - - - -
Total Cost 559,845 554,190 539,521 528,473 517,787 485,774 451,598 18.72%
-
Net Worth 199,022 192,849 178,936 0 143,051 142,618 150,673 24.89%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Div 3,491 - - - - - - -
Div Payout % 1,380.09% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Net Worth 199,022 192,849 178,936 0 143,051 142,618 150,673 24.89%
NOSH 348,337 332,500 308,510 226,444 195,961 195,368 195,679 58.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
NP Margin 0.09% 1.61% -0.12% -1.97% -2.67% -4.01% -2.78% -
ROE 0.13% 4.44% 0.46% 0.00% -7.79% -10.76% -6.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
RPS 160.48 169.40 174.68 228.88 257.36 239.05 224.55 -23.53%
EPS 0.07 2.57 0.27 -3.34 -5.69 -7.86 -5.06 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.58 0.00 0.73 0.73 0.77 -21.35%
Adjusted Per Share Value based on latest NOSH - 226,444
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
RPS 115.57 116.16 111.14 106.89 104.01 96.32 90.62 21.43%
EPS 0.05 1.77 0.17 -1.56 -2.30 -3.17 -2.04 -
DPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4105 0.3977 0.369 0.00 0.295 0.2941 0.3108 24.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/12/12 28/09/12 -
Price 0.375 0.375 0.415 0.44 0.425 0.46 0.41 -
P/RPS 0.23 0.22 0.24 0.19 0.17 0.19 0.18 21.62%
P/EPS 517.53 14.57 155.19 -13.19 -7.47 -5.86 -8.10 -
EY 0.19 6.86 0.64 -7.58 -13.39 -17.08 -12.35 -
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.72 0.00 0.58 0.63 0.53 19.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Date - - - - 15/04/13 28/02/13 - -
Price 0.00 0.00 0.00 0.00 0.48 0.405 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.19 0.17 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -8.44 -5.16 0.00 -
EY 0.00 0.00 0.00 0.00 -11.85 -19.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.66 0.55 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