[ASTEEL] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -108.45%
YoY- -9.17%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 383,827 393,518 424,127 337,584 325,376 347,299 246,917 7.62%
PBT -14,955 -14,298 7,649 -9,702 -8,596 18,310 6,020 -
Tax 3,450 2,203 -881 504 1,860 -4,692 -2,960 -
NP -11,505 -12,095 6,768 -9,198 -6,736 13,618 3,060 -
-
NP to SH -11,505 -12,095 6,523 -7,748 -7,097 11,889 3,128 -
-
Tax Rate - - 11.52% - - 25.63% 49.17% -
Total Cost 395,332 405,613 417,359 346,782 332,112 333,681 243,857 8.38%
-
Net Worth 205,519 181,135 164,493 150,655 162,272 174,033 146,624 5.78%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 205,519 181,135 164,493 150,655 162,272 174,033 146,624 5.78%
NOSH 348,337 348,337 283,608 195,656 195,509 195,542 195,499 10.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -3.00% -3.07% 1.60% -2.72% -2.07% 3.92% 1.24% -
ROE -5.60% -6.68% 3.97% -5.14% -4.37% 6.83% 2.13% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 110.19 112.97 149.55 172.54 166.42 177.61 126.30 -2.24%
EPS -3.30 -3.47 2.30 -3.41 -3.63 6.08 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.52 0.58 0.77 0.83 0.89 0.75 -3.91%
Adjusted Per Share Value based on latest NOSH - 195,679
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 79.16 81.16 87.47 69.62 67.11 71.63 50.92 7.62%
EPS -2.37 -2.49 1.35 -1.60 -1.46 2.45 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4239 0.3736 0.3393 0.3107 0.3347 0.3589 0.3024 5.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.205 0.36 0.375 0.41 0.41 0.55 0.44 -
P/RPS 0.19 0.32 0.25 0.24 0.25 0.31 0.35 -9.67%
P/EPS -6.21 -10.37 16.30 -10.35 -11.29 9.05 27.50 -
EY -16.11 -9.65 6.13 -9.66 -8.85 11.05 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.69 0.65 0.53 0.49 0.62 0.59 -8.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 29/11/13 30/11/12 08/11/11 08/11/10 28/10/09 -
Price 0.21 0.305 0.37 0.43 0.435 0.55 0.45 -
P/RPS 0.19 0.27 0.25 0.25 0.26 0.31 0.36 -10.09%
P/EPS -6.36 -8.78 16.09 -10.86 -11.98 9.05 28.13 -
EY -15.73 -11.38 6.22 -9.21 -8.34 11.05 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.59 0.64 0.56 0.52 0.62 0.60 -8.15%

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