[MASTEEL] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -47.96%
YoY- 279.32%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 697,544 432,256 288,556 278,876 192,128 38.00%
PBT 83,004 26,852 13,960 18,708 4,932 102.44%
Tax -6,428 0 0 0 0 -
NP 76,576 26,852 13,960 18,708 4,932 98.41%
-
NP to SH 76,576 26,852 13,960 18,708 4,932 98.41%
-
Tax Rate 7.74% 0.00% 0.00% 0.00% 0.00% -
Total Cost 620,968 405,404 274,596 260,168 187,196 34.92%
-
Net Worth 375,286 295,804 277,068 191,847 0 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 375,286 295,804 277,068 191,847 0 -
NOSH 146,025 135,070 133,206 113,519 54,800 27.74%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.98% 6.21% 4.84% 6.71% 2.57% -
ROE 20.40% 9.08% 5.04% 9.75% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 477.69 320.02 216.62 245.66 350.60 8.03%
EPS 52.44 19.88 10.48 16.48 9.00 55.31%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.19 2.08 1.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 113,519
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 100.71 62.41 41.66 40.26 27.74 38.00%
EPS 11.06 3.88 2.02 2.70 0.71 98.57%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5418 0.4271 0.40 0.277 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 1.40 1.25 0.77 1.03 0.00 -
P/RPS 0.29 0.39 0.36 0.42 0.00 -
P/EPS 2.67 6.29 7.35 6.25 0.00 -
EY 37.46 15.90 13.61 16.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.37 0.61 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 02/06/08 30/05/07 30/05/06 25/05/05 - -
Price 1.82 1.27 0.80 0.87 0.00 -
P/RPS 0.38 0.40 0.37 0.35 0.00 -
P/EPS 3.47 6.39 7.63 5.28 0.00 -
EY 28.81 15.65 13.10 18.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.58 0.38 0.51 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