[ASTEEL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.8%
YoY- 12238.46%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 463,065 329,222 528,718 445,672 367,640 290,600 270,568 9.36%
PBT 24,413 8,026 32,506 18,914 1,640 5,005 18,446 4.77%
Tax -6,256 -3,946 -8,197 -4,849 -540 -1,457 -6,889 -1.59%
NP 18,157 4,080 24,309 14,065 1,100 3,548 11,557 7.81%
-
NP to SH 15,852 4,170 21,306 12,624 -104 2,844 11,557 5.40%
-
Tax Rate 25.63% 49.17% 25.22% 25.64% 32.93% 29.11% 37.35% -
Total Cost 444,908 325,142 504,409 431,606 366,540 287,052 259,010 9.43%
-
Net Worth 174,033 146,624 106,880 65,161 99,449 102,097 99,521 9.75%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 174,033 146,624 106,880 65,161 99,449 102,097 99,521 9.75%
NOSH 195,542 195,499 130,342 65,161 65,000 65,030 64,207 20.38%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.92% 1.24% 4.60% 3.16% 0.30% 1.22% 4.27% -
ROE 9.11% 2.84% 19.93% 19.37% -0.10% 2.79% 11.61% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 236.81 168.40 405.64 683.95 565.60 446.87 421.40 -9.15%
EPS 8.11 2.13 16.35 9.68 -0.16 4.37 18.00 -12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.75 0.82 1.00 1.53 1.57 1.55 -8.82%
Adjusted Per Share Value based on latest NOSH - 65,176
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 95.50 67.90 109.04 91.92 75.82 59.93 55.80 9.36%
EPS 3.27 0.86 4.39 2.60 -0.02 0.59 2.38 5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3589 0.3024 0.2204 0.1344 0.2051 0.2106 0.2053 9.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.55 0.44 0.39 0.48 0.41 0.45 0.69 -
P/RPS 0.23 0.26 0.10 0.07 0.07 0.10 0.16 6.23%
P/EPS 6.78 20.62 2.39 2.48 -256.25 10.29 3.83 9.98%
EY 14.74 4.85 41.91 40.36 -0.39 9.72 26.09 -9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.48 0.48 0.27 0.29 0.45 5.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 08/11/10 28/10/09 29/10/08 31/10/07 27/10/06 18/11/05 25/10/04 -
Price 0.55 0.45 0.27 0.49 0.40 0.43 0.65 -
P/RPS 0.23 0.27 0.07 0.07 0.07 0.10 0.15 7.38%
P/EPS 6.78 21.09 1.65 2.53 -250.00 9.83 3.61 11.07%
EY 14.74 4.74 60.54 39.54 -0.40 10.17 27.69 -9.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.33 0.49 0.26 0.27 0.42 6.70%

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