[ASTEEL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 151.9%
YoY- -80.43%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 450,112 433,834 463,065 329,222 528,718 445,672 367,640 3.42%
PBT -12,936 -11,461 24,413 8,026 32,506 18,914 1,640 -
Tax 672 2,480 -6,256 -3,946 -8,197 -4,849 -540 -
NP -12,264 -8,981 18,157 4,080 24,309 14,065 1,100 -
-
NP to SH -10,330 -9,462 15,852 4,170 21,306 12,624 -104 115.05%
-
Tax Rate - - 25.63% 49.17% 25.22% 25.64% 32.93% -
Total Cost 462,376 442,815 444,908 325,142 504,409 431,606 366,540 3.94%
-
Net Worth 150,655 162,272 174,033 146,624 106,880 65,161 99,449 7.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 150,655 162,272 174,033 146,624 106,880 65,161 99,449 7.16%
NOSH 195,656 195,509 195,542 195,499 130,342 65,161 65,000 20.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.72% -2.07% 3.92% 1.24% 4.60% 3.16% 0.30% -
ROE -6.86% -5.83% 9.11% 2.84% 19.93% 19.37% -0.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 230.05 221.90 236.81 168.40 405.64 683.95 565.60 -13.91%
EPS -4.55 -4.84 8.11 2.13 16.35 9.68 -0.16 74.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.83 0.89 0.75 0.82 1.00 1.53 -10.80%
Adjusted Per Share Value based on latest NOSH - 195,753
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 92.83 89.47 95.50 67.90 109.04 91.92 75.82 3.42%
EPS -2.13 -1.95 3.27 0.86 4.39 2.60 -0.02 117.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3107 0.3347 0.3589 0.3024 0.2204 0.1344 0.2051 7.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.41 0.55 0.44 0.39 0.48 0.41 -
P/RPS 0.18 0.18 0.23 0.26 0.10 0.07 0.07 17.03%
P/EPS -7.77 -8.47 6.78 20.62 2.39 2.48 -256.25 -44.12%
EY -12.88 -11.80 14.74 4.85 41.91 40.36 -0.39 79.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.62 0.59 0.48 0.48 0.27 11.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 08/11/11 08/11/10 28/10/09 29/10/08 31/10/07 27/10/06 -
Price 0.43 0.435 0.55 0.45 0.27 0.49 0.40 -
P/RPS 0.19 0.20 0.23 0.27 0.07 0.07 0.07 18.08%
P/EPS -8.14 -8.99 6.78 21.09 1.65 2.53 -250.00 -43.46%
EY -12.28 -11.13 14.74 4.74 60.54 39.54 -0.40 76.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.62 0.60 0.33 0.49 0.26 13.62%

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