[ASTEEL] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 97.12%
YoY- -103.66%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 246,917 396,539 334,254 275,730 217,950 202,926 161,090 7.37%
PBT 6,020 24,380 14,186 1,230 3,754 13,835 13,165 -12.21%
Tax -2,960 -6,148 -3,637 -405 -1,093 -5,167 -4,956 -8.22%
NP 3,060 18,232 10,549 825 2,661 8,668 8,209 -15.15%
-
NP to SH 3,128 15,980 9,468 -78 2,133 8,668 8,209 -14.84%
-
Tax Rate 49.17% 25.22% 25.64% 32.93% 29.12% 37.35% 37.65% -
Total Cost 243,857 378,307 323,705 274,905 215,289 194,258 152,881 8.08%
-
Net Worth 146,624 106,880 65,161 99,449 102,097 99,521 91,280 8.21%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 146,624 106,880 65,161 99,449 102,097 99,521 91,280 8.21%
NOSH 195,499 130,342 65,161 65,000 65,030 64,207 62,095 21.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.24% 4.60% 3.16% 0.30% 1.22% 4.27% 5.10% -
ROE 2.13% 14.95% 14.53% -0.08% 2.09% 8.71% 8.99% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 126.30 304.23 512.96 424.20 335.15 316.05 259.42 -11.29%
EPS 1.60 12.26 7.26 -0.12 3.28 13.50 13.22 -29.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.82 1.00 1.53 1.57 1.55 1.47 -10.60%
Adjusted Per Share Value based on latest NOSH - 65,235
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 50.92 81.78 68.94 56.87 44.95 41.85 33.22 7.37%
EPS 0.65 3.30 1.95 -0.02 0.44 1.79 1.69 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3024 0.2204 0.1344 0.2051 0.2106 0.2053 0.1883 8.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.44 0.39 0.48 0.41 0.45 0.69 0.87 -
P/RPS 0.35 0.13 0.09 0.10 0.13 0.22 0.34 0.48%
P/EPS 27.50 3.18 3.30 -341.67 13.72 5.11 6.58 26.88%
EY 3.64 31.44 30.27 -0.29 7.29 19.57 15.20 -21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.48 0.27 0.29 0.45 0.59 0.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/10/09 29/10/08 31/10/07 27/10/06 18/11/05 25/10/04 22/10/03 -
Price 0.45 0.27 0.49 0.40 0.43 0.65 0.88 -
P/RPS 0.36 0.09 0.10 0.09 0.13 0.21 0.34 0.95%
P/EPS 28.13 2.20 3.37 -333.33 13.11 4.81 6.66 27.11%
EY 3.56 45.41 29.65 -0.30 7.63 20.77 15.02 -21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.33 0.49 0.26 0.27 0.42 0.60 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