[MASTEEL] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -93.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 108,064 72,139 69,719 48,032 31.03%
PBT 6,713 3,490 4,677 1,233 75.92%
Tax 0 0 0 0 -
NP 6,713 3,490 4,677 1,233 75.92%
-
NP to SH 6,713 3,490 4,677 1,233 75.92%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -
Total Cost 101,351 68,649 65,042 46,799 29.37%
-
Net Worth 295,804 277,068 191,847 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 295,804 277,068 191,847 0 -
NOSH 135,070 133,206 113,519 54,800 35.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.21% 4.84% 6.71% 2.57% -
ROE 2.27% 1.26% 2.44% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 80.01 54.16 61.42 87.65 -2.99%
EPS 4.97 2.62 4.12 2.25 30.23%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.08 1.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,800
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.92 10.63 10.27 7.08 31.00%
EPS 0.99 0.51 0.69 0.18 76.51%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.4082 0.2826 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 - -
Price 1.25 0.77 1.03 0.00 -
P/RPS 1.56 1.42 1.68 0.00 -
P/EPS 25.15 29.39 25.00 0.00 -
EY 3.98 3.40 4.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.37 0.61 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/05/07 30/05/06 25/05/05 - -
Price 1.27 0.80 0.87 0.00 -
P/RPS 1.59 1.48 1.42 0.00 -
P/EPS 25.55 30.53 21.12 0.00 -
EY 3.91 3.27 4.74 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.51 0.00 -

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