[ASTEEL] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.67%
YoY- 280.08%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 424,127 337,584 325,376 347,299 246,917 396,539 334,254 4.04%
PBT 7,649 -9,702 -8,596 18,310 6,020 24,380 14,186 -9.77%
Tax -881 504 1,860 -4,692 -2,960 -6,148 -3,637 -21.02%
NP 6,768 -9,198 -6,736 13,618 3,060 18,232 10,549 -7.12%
-
NP to SH 6,523 -7,748 -7,097 11,889 3,128 15,980 9,468 -6.01%
-
Tax Rate 11.52% - - 25.63% 49.17% 25.22% 25.64% -
Total Cost 417,359 346,782 332,112 333,681 243,857 378,307 323,705 4.32%
-
Net Worth 164,493 150,655 162,272 174,033 146,624 106,880 65,161 16.67%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 164,493 150,655 162,272 174,033 146,624 106,880 65,161 16.67%
NOSH 283,608 195,656 195,509 195,542 195,499 130,342 65,161 27.74%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.60% -2.72% -2.07% 3.92% 1.24% 4.60% 3.16% -
ROE 3.97% -5.14% -4.37% 6.83% 2.13% 14.95% 14.53% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 149.55 172.54 166.42 177.61 126.30 304.23 512.96 -18.55%
EPS 2.30 -3.41 -3.63 6.08 1.60 12.26 7.26 -17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.77 0.83 0.89 0.75 0.82 1.00 -8.67%
Adjusted Per Share Value based on latest NOSH - 196,263
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 87.47 69.62 67.11 71.63 50.92 81.78 68.94 4.04%
EPS 1.35 -1.60 -1.46 2.45 0.65 3.30 1.95 -5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3393 0.3107 0.3347 0.3589 0.3024 0.2204 0.1344 16.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.375 0.41 0.41 0.55 0.44 0.39 0.48 -
P/RPS 0.25 0.24 0.25 0.31 0.35 0.13 0.09 18.54%
P/EPS 16.30 -10.35 -11.29 9.05 27.50 3.18 3.30 30.46%
EY 6.13 -9.66 -8.85 11.05 3.64 31.44 30.27 -23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.49 0.62 0.59 0.48 0.48 5.17%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 08/11/11 08/11/10 28/10/09 29/10/08 31/10/07 -
Price 0.37 0.43 0.435 0.55 0.45 0.27 0.49 -
P/RPS 0.25 0.25 0.26 0.31 0.36 0.09 0.10 16.48%
P/EPS 16.09 -10.86 -11.98 9.05 28.13 2.20 3.37 29.73%
EY 6.22 -9.21 -8.34 11.05 3.56 45.41 29.65 -22.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.52 0.62 0.60 0.33 0.49 4.54%

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