[ASTEEL] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -36.29%
YoY- -75.39%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 396,539 334,254 275,730 217,950 202,926 161,090 114,259 23.02%
PBT 24,380 14,186 1,230 3,754 13,835 13,165 11,909 12.67%
Tax -6,148 -3,637 -405 -1,093 -5,167 -4,956 -2,238 18.32%
NP 18,232 10,549 825 2,661 8,668 8,209 9,671 11.13%
-
NP to SH 15,980 9,468 -78 2,133 8,668 8,209 9,671 8.72%
-
Tax Rate 25.22% 25.64% 32.93% 29.12% 37.35% 37.65% 18.79% -
Total Cost 378,307 323,705 274,905 215,289 194,258 152,881 104,588 23.87%
-
Net Worth 106,880 65,161 99,449 102,097 99,521 91,280 81,606 4.59%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 106,880 65,161 99,449 102,097 99,521 91,280 81,606 4.59%
NOSH 130,342 65,161 65,000 65,030 64,207 62,095 40,600 21.43%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.60% 3.16% 0.30% 1.22% 4.27% 5.10% 8.46% -
ROE 14.95% 14.53% -0.08% 2.09% 8.71% 8.99% 11.85% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 304.23 512.96 424.20 335.15 316.05 259.42 281.42 1.30%
EPS 12.26 7.26 -0.12 3.28 13.50 13.22 23.82 -10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.00 1.53 1.57 1.55 1.47 2.01 -13.86%
Adjusted Per Share Value based on latest NOSH - 65,268
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 81.78 68.94 56.87 44.95 41.85 33.22 23.56 23.02%
EPS 3.30 1.95 -0.02 0.44 1.79 1.69 1.99 8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.1344 0.2051 0.2106 0.2053 0.1883 0.1683 4.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.39 0.48 0.41 0.45 0.69 0.87 0.91 -
P/RPS 0.13 0.09 0.10 0.13 0.22 0.34 0.32 -13.92%
P/EPS 3.18 3.30 -341.67 13.72 5.11 6.58 3.82 -3.00%
EY 31.44 30.27 -0.29 7.29 19.57 15.20 26.18 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.27 0.29 0.45 0.59 0.45 1.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 31/10/07 27/10/06 18/11/05 25/10/04 22/10/03 25/10/02 -
Price 0.27 0.49 0.40 0.43 0.65 0.88 0.93 -
P/RPS 0.09 0.10 0.09 0.13 0.21 0.34 0.33 -19.45%
P/EPS 2.20 3.37 -333.33 13.11 4.81 6.66 3.90 -9.09%
EY 45.41 29.65 -0.30 7.63 20.77 15.02 25.61 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.49 0.26 0.27 0.42 0.60 0.46 -5.38%

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