[ASTEEL] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 14.58%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 491,631 537,690 560,343 461,744 422,891 466,399 341,483 6.25%
PBT -19,819 -32,093 541 -20,722 -22,811 17,266 15,575 -
Tax 3,267 5,451 -41 1,979 2,860 -4,749 -5,218 -
NP -16,552 -26,642 500 -18,743 -19,951 12,517 10,357 -
-
NP to SH -16,552 -26,642 500 -15,349 -17,969 9,557 9,938 -
-
Tax Rate - - 7.58% - - 27.50% 33.50% -
Total Cost 508,183 564,332 559,843 480,487 442,842 453,882 331,126 7.39%
-
Net Worth 201,947 215,969 172,899 142,735 158,442 171,986 154,547 4.55%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 3,033 - - 2,442 4,890 -
Div Payout % - - 606.67% - - 25.56% 49.21% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 201,947 215,969 172,899 142,735 158,442 171,986 154,547 4.55%
NOSH 348,185 348,337 303,333 195,528 195,607 195,439 195,629 10.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.37% -4.95% 0.09% -4.06% -4.72% 2.68% 3.03% -
ROE -8.20% -12.34% 0.29% -10.75% -11.34% 5.56% 6.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 141.20 154.36 184.73 236.15 216.19 238.64 174.56 -3.47%
EPS -4.75 -7.65 0.09 -6.76 -9.19 4.89 5.08 -
DPS 0.00 0.00 1.00 0.00 0.00 1.25 2.50 -
NAPS 0.58 0.62 0.57 0.73 0.81 0.88 0.79 -5.01%
Adjusted Per Share Value based on latest NOSH - 195,368
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 101.39 110.89 115.57 95.23 87.22 96.19 70.43 6.25%
EPS -3.41 -5.49 0.10 -3.17 -3.71 1.97 2.05 -
DPS 0.00 0.00 0.63 0.00 0.00 0.50 1.01 -
NAPS 0.4165 0.4454 0.3566 0.2944 0.3268 0.3547 0.3187 4.55%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.215 0.265 0.375 0.46 0.41 0.54 0.46 -
P/RPS 0.15 0.17 0.20 0.19 0.19 0.23 0.26 -8.75%
P/EPS -4.52 -3.46 227.50 -5.86 -4.46 11.04 9.06 -
EY -22.11 -28.86 0.44 -17.07 -22.41 9.06 11.04 -
DY 0.00 0.00 2.67 0.00 0.00 2.31 5.43 -
P/NAPS 0.37 0.43 0.66 0.63 0.51 0.61 0.58 -7.21%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.18 0.26 0.355 0.405 0.41 0.55 0.48 -
P/RPS 0.13 0.17 0.19 0.17 0.19 0.23 0.27 -11.46%
P/EPS -3.79 -3.40 215.37 -5.16 -4.46 11.25 9.45 -
EY -26.41 -29.42 0.46 -19.38 -22.41 8.89 10.58 -
DY 0.00 0.00 2.82 0.00 0.00 2.27 5.21 -
P/NAPS 0.31 0.42 0.62 0.55 0.51 0.63 0.61 -10.66%

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