[ASTEEL] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	124,855	82,329	141,865	117,960	93,071	81,409	64,324	11.68%
YoY %	51.65%	-41.97%	20.27%	26.74%	14.33%	26.56%	-	-
Horiz. %	194.10%	127.99%	220.55%	183.38%	144.69%	126.56%	100.00%	-
PBT	7,753	2,741	17,051	6,803	2,492	2,689	4,520	9.40%
YoY %	182.85%	-83.92%	150.64%	172.99%	-7.33%	-40.51%	-	-
Horiz. %	171.53%	60.64%	377.23%	150.51%	55.13%	59.49%	100.00%	-
Tax	-1,882	-821	-4,288	-1,691	-283	-682	-1,752	1.19%
YoY %	-129.23%	80.85%	-153.58%	-497.53%	58.50%	61.07%	-	-
Horiz. %	107.42%	46.86%	244.75%	96.52%	16.15%	38.93%	100.00%	-
NP	5,871	1,920	12,763	5,112	2,209	2,007	2,768	13.34%
YoY %	205.78%	-84.96%	149.67%	131.42%	10.06%	-27.49%	-	-
Horiz. %	212.10%	69.36%	461.09%	184.68%	79.80%	72.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,943	2,196	11,074	4,488	1,842	1,665	2,768	10.14%
YoY %	125.09%	-80.17%	146.75%	143.65%	10.63%	-39.85%	-	-
Horiz. %	178.58%	79.34%	400.07%	162.14%	66.55%	60.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.27%	29.95%	25.15%	24.86%	11.36%	25.36%	38.76%	-
YoY %	-18.96%	19.09%	1.17%	118.84%	-55.21%	-34.57%	-	-
Horiz. %	62.62%	77.27%	64.89%	64.14%	29.31%	65.43%	100.00%	-
Total Cost	118,984	80,409	129,102	112,848	90,862	79,402	61,556	11.60%
YoY %	47.97%	-37.72%	14.40%	24.20%	14.43%	28.99%	-	-
Horiz. %	193.29%	130.63%	209.73%	183.33%	147.61%	128.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	160,207	141,171	138,261	65,137	96,981	103,412	98,073	8.51%
YoY %	13.48%	2.10%	112.26%	-32.84%	-6.22%	5.44%	-	-
Horiz. %	163.35%	143.94%	140.98%	66.42%	98.89%	105.44%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	160,207	141,171	138,261	65,137	96,981	103,412	98,073	8.51%
YoY %	13.48%	2.10%	112.26%	-32.84%	-6.22%	5.44%	-	-
Horiz. %	163.35%	143.94%	140.98%	66.42%	98.89%	105.44%	100.00%	-
NOSH	195,375	196,071	130,435	65,137	65,088	65,039	64,522	20.26%
YoY %	-0.35%	50.32%	100.25%	0.08%	0.08%	0.80%	-	-
Horiz. %	302.80%	303.88%	202.16%	100.95%	100.88%	100.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	4.70%	2.33%	9.00%	4.33%	2.37%	2.47%	4.30%	-
YoY %	101.72%	-74.11%	107.85%	82.70%	-4.05%	-42.56%	-	-
Horiz. %	109.30%	54.19%	209.30%	100.70%	55.12%	57.44%	100.00%	-
ROE	3.09%	1.56%	8.01%	6.89%	1.90%	1.61%	2.82%	-
YoY %	98.08%	-80.52%	16.26%	262.63%	18.01%	-42.91%	-	-
Horiz. %	109.57%	55.32%	284.04%	244.33%	67.38%	57.09%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	63.91	41.99	108.76	181.09	142.99	125.17	99.69	-7.13%
YoY %	52.20%	-61.39%	-39.94%	26.65%	14.24%	25.56%	-	-
Horiz. %	64.11%	42.12%	109.10%	181.65%	143.43%	125.56%	100.00%	-
EPS	2.53	1.12	8.49	3.44	2.83	2.56	4.29	-8.42%
YoY %	125.89%	-86.81%	146.80%	21.55%	10.55%	-40.33%	-	-
Horiz. %	58.97%	26.11%	197.90%	80.19%	65.97%	59.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.82	0.72	1.06	1.00	1.49	1.59	1.52	-9.77%
YoY %	13.89%	-32.08%	6.00%	-32.89%	-6.29%	4.61%	-	-
Horiz. %	53.95%	47.37%	69.74%	65.79%	98.03%	104.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 65,137
RPS	25.75	16.98	29.26	24.33	19.20	16.79	13.27	11.67%
YoY %	51.65%	-41.97%	20.26%	26.72%	14.35%	26.53%	-	-
Horiz. %	194.05%	127.96%	220.50%	183.35%	144.69%	126.53%	100.00%	-
EPS	1.02	0.45	2.28	0.93	0.38	0.34	0.57	10.17%
YoY %	126.67%	-80.26%	145.16%	144.74%	11.76%	-40.35%	-	-
Horiz. %	178.95%	78.95%	400.00%	163.16%	66.67%	59.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3304	0.2912	0.2852	0.1343	0.20	0.2133	0.2023	8.51%
YoY %	13.46%	2.10%	112.36%	-32.85%	-6.24%	5.44%	-	-
Horiz. %	163.32%	143.94%	140.98%	66.39%	98.86%	105.44%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.52	0.40	0.38	0.44	0.41	0.52	0.75	-
P/RPS	0.81	0.95	0.35	0.24	0.29	0.42	0.75	1.29%
YoY %	-14.74%	171.43%	45.83%	-17.24%	-30.95%	-44.00%	-	-
Horiz. %	108.00%	126.67%	46.67%	32.00%	38.67%	56.00%	100.00%	-
P/EPS	20.55	35.71	4.48	6.39	14.49	20.31	17.48	2.73%
YoY %	-42.45%	697.10%	-29.89%	-55.90%	-28.66%	16.19%	-	-
Horiz. %	117.56%	204.29%	25.63%	36.56%	82.89%	116.19%	100.00%	-
EY	4.87	2.80	22.34	15.66	6.90	4.92	5.72	-2.64%
YoY %	73.93%	-87.47%	42.66%	126.96%	40.24%	-13.99%	-	-
Horiz. %	85.14%	48.95%	390.56%	273.78%	120.63%	86.01%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.56	0.36	0.44	0.28	0.33	0.49	4.27%
YoY %	12.50%	55.56%	-18.18%	57.14%	-15.15%	-32.65%	-	-
Horiz. %	128.57%	114.29%	73.47%	89.80%	57.14%	67.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/07/10	31/07/09	30/07/08	01/08/07	26/07/06	20/07/05	19/07/04	-
Price	0.52	0.41	0.34	0.45	0.39	0.52	0.77	-
P/RPS	0.81	0.98	0.31	0.25	0.27	0.42	0.77	0.84%
YoY %	-17.35%	216.13%	24.00%	-7.41%	-35.71%	-45.45%	-	-
Horiz. %	105.19%	127.27%	40.26%	32.47%	35.06%	54.55%	100.00%	-
P/EPS	20.55	36.61	4.00	6.53	13.78	20.31	17.95	2.27%
YoY %	-43.87%	815.25%	-38.74%	-52.61%	-32.15%	13.15%	-	-
Horiz. %	114.48%	203.96%	22.28%	36.38%	76.77%	113.15%	100.00%	-
EY	4.87	2.73	24.97	15.31	7.26	4.92	5.57	-2.21%
YoY %	78.39%	-89.07%	63.10%	110.88%	47.56%	-11.67%	-	-
Horiz. %	87.43%	49.01%	448.29%	274.87%	130.34%	88.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.57	0.32	0.45	0.26	0.33	0.51	3.58%
YoY %	10.53%	78.12%	-28.89%	73.08%	-21.21%	-35.29%	-	-
Horiz. %	123.53%	111.76%	62.75%	88.24%	50.98%	64.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos