[ASTEEL] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 213.49%
YoY- 271.89%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 204,423 273,643 261,440 275,620 221,683 227,716 242,313 -2.79%
PBT 8,510 -10,482 -4,144 7,125 -3,998 -1,285 15,713 -9.70%
Tax -2,468 2,458 441 -491 9 14 -3,935 -7.47%
NP 6,042 -8,024 -3,703 6,634 -3,989 -1,271 11,778 -10.51%
-
NP to SH 6,042 -8,024 -3,703 6,389 -3,717 -2,388 10,104 -8.20%
-
Tax Rate 29.00% - - 6.89% - - 25.04% -
Total Cost 198,381 281,667 265,143 268,986 225,672 228,987 230,535 -2.47%
-
Net Worth 205,519 209,002 191,585 145,890 154,548 166,377 160,256 4.22%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 205,519 209,002 191,585 145,890 154,548 166,377 160,256 4.22%
NOSH 348,337 348,337 348,337 251,535 195,631 195,737 195,435 10.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.96% -2.93% -1.42% 2.41% -1.80% -0.56% 4.86% -
ROE 2.94% -3.84% -1.93% 4.38% -2.41% -1.44% 6.30% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 58.69 78.56 75.05 109.58 113.32 116.34 123.99 -11.70%
EPS 1.73 -2.30 -1.06 2.54 -1.64 -1.22 5.17 -16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.55 0.58 0.79 0.85 0.82 -5.33%
Adjusted Per Share Value based on latest NOSH - 308,510
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.16 56.44 53.92 56.84 45.72 46.96 49.97 -2.79%
EPS 1.25 -1.65 -0.76 1.32 -0.77 -0.49 2.08 -8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4239 0.431 0.3951 0.3009 0.3187 0.3431 0.3305 4.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.20 0.22 0.34 0.415 0.43 0.49 0.52 -
P/RPS 0.34 0.28 0.45 0.38 0.38 0.42 0.42 -3.45%
P/EPS 11.53 -9.55 -31.98 16.34 -22.63 -40.16 10.06 2.29%
EY 8.67 -10.47 -3.13 6.12 -4.42 -2.49 9.94 -2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.62 0.72 0.54 0.58 0.63 -9.76%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 02/08/16 28/08/15 29/08/14 29/07/13 31/07/12 02/08/11 30/07/10 -
Price 0.18 0.205 0.36 0.39 0.44 0.50 0.52 -
P/RPS 0.31 0.26 0.48 0.36 0.39 0.43 0.42 -4.93%
P/EPS 10.38 -8.90 -33.86 15.35 -23.16 -40.98 10.06 0.52%
EY 9.64 -11.24 -2.95 6.51 -4.32 -2.44 9.94 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.65 0.67 0.56 0.59 0.63 -11.13%

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