[ASTEEL] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -83.35%
YoY- -55.36%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 121,378 98,451 77,245 62,390 68,770 55,942 34,442 23.33%
PBT 6,611 1,372 -5,520 2,432 5,899 5,383 3,212 12.77%
Tax -1,657 -345 1,102 -686 -2,129 -2,077 -666 16.38%
NP 4,954 1,027 -4,418 1,746 3,770 3,306 2,546 11.72%
-
NP to SH 4,413 736 -4,548 1,683 3,770 3,306 2,546 9.59%
-
Tax Rate 25.06% 25.15% - 28.21% 36.09% 38.58% 20.73% -
Total Cost 116,424 97,424 81,663 60,644 65,000 52,636 31,896 24.06%
-
Net Worth 128,413 101,607 95,781 102,921 96,471 89,823 73,657 9.69%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 128,413 101,607 95,781 102,921 96,471 89,823 73,657 9.69%
NOSH 65,184 65,132 65,157 64,730 63,468 62,377 40,031 8.45%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.08% 1.04% -5.72% 2.80% 5.48% 5.91% 7.39% -
ROE 3.44% 0.72% -4.75% 1.64% 3.91% 3.68% 3.46% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 186.21 151.15 118.55 96.38 108.35 89.68 86.04 13.71%
EPS 6.77 1.13 -6.98 2.60 5.94 5.30 6.36 1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.56 1.47 1.59 1.52 1.44 1.84 1.14%
Adjusted Per Share Value based on latest NOSH - 64,730
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 25.03 20.30 15.93 12.87 14.18 11.54 7.10 23.34%
EPS 0.91 0.15 -0.94 0.35 0.78 0.68 0.53 9.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2648 0.2096 0.1975 0.2123 0.199 0.1853 0.1519 9.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.50 0.44 0.41 0.68 0.85 0.72 0.90 -
P/RPS 0.27 0.29 0.35 0.71 0.78 0.80 1.05 -20.23%
P/EPS 7.39 38.94 -5.87 26.15 14.31 13.58 14.15 -10.25%
EY 13.54 2.57 -17.02 3.82 6.99 7.36 7.07 11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.28 0.43 0.56 0.50 0.49 -10.60%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 09/05/08 08/05/07 05/05/06 20/04/05 23/04/04 05/05/03 26/04/02 -
Price 0.56 0.43 0.42 0.67 0.84 0.69 1.00 -
P/RPS 0.30 0.28 0.35 0.70 0.78 0.77 1.16 -20.16%
P/EPS 8.27 38.05 -6.02 25.77 14.14 13.02 15.72 -10.14%
EY 12.09 2.63 -16.62 3.88 7.07 7.68 6.36 11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.29 0.42 0.55 0.48 0.54 -10.35%

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