[ASTEEL] YoY Annualized Quarter Result on 31-Jan-2012 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 51.89%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 506,524 556,448 556,448 386,132 447,020 469,832 288,140 11.93%
PBT 672 10,540 10,540 -12,304 -11,780 31,840 -27,524 -
Tax -196 -1,408 -1,408 320 1,440 -8,212 80 -
NP 476 9,132 9,132 -11,984 -10,340 23,628 -27,444 -
-
NP to SH 476 8,152 8,152 -8,644 -13,056 20,644 -24,856 -
-
Tax Rate 29.17% 13.36% 13.36% - - 25.79% - -
Total Cost 506,048 547,316 547,316 398,116 457,360 446,204 315,584 9.89%
-
Net Worth 198,552 0 143,051 0 168,086 160,303 138,740 7.42%
Dividend
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 198,552 0 143,051 0 168,086 160,303 138,740 7.42%
NOSH 348,337 226,444 195,961 194,684 195,449 195,492 195,408 12.24%
Ratio Analysis
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.09% 1.64% 1.64% -3.10% -2.31% 5.03% -9.52% -
ROE 0.24% 0.00% 5.70% 0.00% -7.77% 12.88% -17.92% -
Per Share
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 145.41 245.73 283.96 198.34 228.71 240.33 147.45 -0.27%
EPS 0.12 3.60 4.16 -4.44 -6.68 10.56 -12.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.00 0.73 0.00 0.86 0.82 0.71 -4.29%
Adjusted Per Share Value based on latest NOSH - 194,684
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 104.47 114.76 114.76 79.64 92.19 96.90 59.43 11.93%
EPS 0.10 1.68 1.68 -1.78 -2.69 4.26 -5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4095 0.00 0.295 0.00 0.3467 0.3306 0.2861 7.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 -
Price 0.36 0.44 0.425 0.41 0.545 0.54 0.30 -
P/RPS 0.25 0.18 0.15 0.21 0.24 0.22 0.20 4.56%
P/EPS 263.45 12.22 10.22 -9.23 -8.16 5.11 -2.36 -
EY 0.38 8.18 9.79 -10.83 -12.26 19.56 -42.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.58 0.00 0.63 0.66 0.42 8.44%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/14 - 15/04/13 - 13/05/11 14/05/10 08/05/09 -
Price 0.365 0.00 0.48 0.00 0.52 0.54 0.41 -
P/RPS 0.25 0.00 0.17 0.00 0.23 0.22 0.28 -2.23%
P/EPS 267.11 0.00 11.54 0.00 -7.78 5.11 -3.22 -
EY 0.37 0.00 8.67 0.00 -12.85 19.56 -31.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.66 0.00 0.60 0.66 0.58 1.98%

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