[ASTEEL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -2.11%
YoY- 351.47%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 551,240 443,366 455,432 484,626 308,728 526,486 432,822 4.10%
PBT 14,250 -7,996 -2,570 31,426 -8,278 47,324 16,350 -2.26%
Tax -982 18 28 -7,870 -1,604 -11,890 -4,070 -21.08%
NP 13,268 -7,978 -2,542 23,556 -9,882 35,434 12,280 1.29%
-
NP to SH 12,778 -7,434 -4,776 20,208 -8,036 30,972 10,450 3.40%
-
Tax Rate 6.89% - - 25.04% - 25.12% 24.89% -
Total Cost 537,972 451,344 457,974 461,070 318,610 491,052 420,542 4.18%
-
Net Worth 145,890 154,548 166,377 160,256 141,120 138,174 65,149 14.36%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 145,890 154,548 166,377 160,256 141,120 138,174 65,149 14.36%
NOSH 251,535 195,631 195,737 195,435 196,000 130,353 65,149 25.22%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.41% -1.80% -0.56% 4.86% -3.20% 6.73% 2.84% -
ROE 8.76% -4.81% -2.87% 12.61% -5.69% 22.42% 16.04% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 219.15 226.63 232.67 247.97 157.51 403.89 664.35 -16.86%
EPS 5.08 -3.28 -2.44 10.34 -4.10 23.76 8.02 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.79 0.85 0.82 0.72 1.06 1.00 -8.67%
Adjusted Per Share Value based on latest NOSH - 195,375
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 113.69 91.44 93.93 99.95 63.67 108.58 89.27 4.10%
EPS 2.64 -1.53 -0.99 4.17 -1.66 6.39 2.16 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.3187 0.3431 0.3305 0.291 0.285 0.1344 14.36%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.415 0.43 0.49 0.52 0.40 0.38 0.44 -
P/RPS 0.19 0.19 0.21 0.21 0.25 0.09 0.07 18.08%
P/EPS 8.17 -11.32 -20.08 5.03 -9.76 1.60 2.74 19.95%
EY 12.24 -8.84 -4.98 19.88 -10.25 62.53 36.45 -16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.54 0.58 0.63 0.56 0.36 0.44 8.54%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/07/13 31/07/12 02/08/11 30/07/10 31/07/09 30/07/08 01/08/07 -
Price 0.39 0.44 0.50 0.52 0.41 0.34 0.45 -
P/RPS 0.18 0.19 0.21 0.21 0.26 0.08 0.07 17.03%
P/EPS 7.68 -11.58 -20.49 5.03 -10.00 1.43 2.81 18.22%
EY 13.03 -8.64 -4.88 19.88 -10.00 69.88 35.64 -15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.59 0.63 0.57 0.32 0.45 6.85%

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