[ASTEEL] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -23.09%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 117,843 105,413 74,151 69,832 55,080 42,614 29,949 25.63%
PBT 6,011 4,258 -1,367 3,416 3,280 4,879 2,584 15.10%
Tax -1,602 -1,224 275 -1,287 -1,236 -909 -127 52.54%
NP 4,409 3,034 -1,092 2,129 2,044 3,970 2,457 10.23%
-
NP to SH 4,243 2,629 -1,214 2,129 2,044 3,970 2,457 9.52%
-
Tax Rate 26.65% 28.75% - 37.68% 37.68% 18.63% 4.91% -
Total Cost 113,434 102,379 75,243 67,703 53,036 38,644 27,492 26.63%
-
Net Worth 65,176 99,810 102,472 99,998 91,606 82,349 72,429 -1.74%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 65,176 99,810 102,472 99,998 91,606 82,349 72,429 -1.74%
NOSH 65,176 65,235 65,268 64,515 62,317 40,970 40,016 8.46%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.74% 2.88% -1.47% 3.05% 3.71% 9.32% 8.20% -
ROE 6.51% 2.63% -1.18% 2.13% 2.23% 4.82% 3.39% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 180.81 161.59 113.61 108.24 88.39 104.01 74.84 15.82%
EPS 3.26 4.03 -1.86 3.30 3.28 9.69 6.14 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.53 1.57 1.55 1.47 2.01 1.81 -9.41%
Adjusted Per Share Value based on latest NOSH - 64,515
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.30 21.74 15.29 14.40 11.36 8.79 6.18 25.61%
EPS 0.88 0.54 -0.25 0.44 0.42 0.82 0.51 9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1344 0.2059 0.2113 0.2062 0.1889 0.1698 0.1494 -1.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.48 0.41 0.45 0.69 0.87 0.91 0.71 -
P/RPS 0.27 0.25 0.40 0.64 0.98 0.87 0.95 -18.90%
P/EPS 7.37 10.17 -24.19 20.91 26.52 9.39 11.56 -7.22%
EY 13.56 9.83 -4.13 4.78 3.77 10.65 8.65 7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.27 0.29 0.45 0.59 0.45 0.39 3.51%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/10/07 27/10/06 18/11/05 25/10/04 22/10/03 25/10/02 19/10/01 -
Price 0.49 0.40 0.43 0.65 0.88 0.93 0.73 -
P/RPS 0.27 0.25 0.38 0.60 1.00 0.89 0.98 -19.32%
P/EPS 7.53 9.93 -23.12 19.70 26.83 9.60 11.89 -7.32%
EY 13.29 10.08 -4.33 5.08 3.73 10.42 8.41 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.26 0.27 0.42 0.60 0.46 0.40 3.43%

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