[ASTEEL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -57.53%
YoY- -75.39%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 528,718 445,672 367,640 290,600 270,568 214,786 152,345 23.02%
PBT 32,506 18,914 1,640 5,005 18,446 17,553 15,878 12.67%
Tax -8,197 -4,849 -540 -1,457 -6,889 -6,608 -2,984 18.32%
NP 24,309 14,065 1,100 3,548 11,557 10,945 12,894 11.13%
-
NP to SH 21,306 12,624 -104 2,844 11,557 10,945 12,894 8.72%
-
Tax Rate 25.22% 25.64% 32.93% 29.11% 37.35% 37.65% 18.79% -
Total Cost 504,409 431,606 366,540 287,052 259,010 203,841 139,450 23.87%
-
Net Worth 106,880 65,161 99,449 102,097 99,521 91,280 81,606 4.59%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 106,880 65,161 99,449 102,097 99,521 91,280 81,606 4.59%
NOSH 130,342 65,161 65,000 65,030 64,207 62,095 40,600 21.43%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.60% 3.16% 0.30% 1.22% 4.27% 5.10% 8.46% -
ROE 19.93% 19.37% -0.10% 2.79% 11.61% 11.99% 15.80% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 405.64 683.95 565.60 446.87 421.40 345.90 375.23 1.30%
EPS 16.35 9.68 -0.16 4.37 18.00 17.63 31.76 -10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.00 1.53 1.57 1.55 1.47 2.01 -13.86%
Adjusted Per Share Value based on latest NOSH - 65,268
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 109.04 91.92 75.82 59.93 55.80 44.30 31.42 23.02%
EPS 4.39 2.60 -0.02 0.59 2.38 2.26 2.66 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.1344 0.2051 0.2106 0.2053 0.1883 0.1683 4.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.39 0.48 0.41 0.45 0.69 0.87 0.91 -
P/RPS 0.10 0.07 0.07 0.10 0.16 0.25 0.24 -13.56%
P/EPS 2.39 2.48 -256.25 10.29 3.83 4.94 2.87 -3.00%
EY 41.91 40.36 -0.39 9.72 26.09 20.26 34.90 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.27 0.29 0.45 0.59 0.45 1.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 31/10/07 27/10/06 18/11/05 25/10/04 22/10/03 25/10/02 -
Price 0.27 0.49 0.40 0.43 0.65 0.88 0.93 -
P/RPS 0.07 0.07 0.07 0.10 0.15 0.25 0.25 -19.10%
P/EPS 1.65 2.53 -250.00 9.83 3.61 4.99 2.93 -9.11%
EY 60.54 39.54 -0.40 10.17 27.69 20.03 34.15 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.49 0.26 0.27 0.42 0.60 0.46 -5.38%

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