[ASTEEL] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -172.91%
YoY- -157.02%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 133,296 117,843 105,413 74,151 69,832 55,080 42,614 20.91%
PBT 718 6,011 4,258 -1,367 3,416 3,280 4,879 -27.31%
Tax -203 -1,602 -1,224 275 -1,287 -1,236 -909 -22.09%
NP 515 4,409 3,034 -1,092 2,129 2,044 3,970 -28.82%
-
NP to SH 494 4,243 2,629 -1,214 2,129 2,044 3,970 -29.32%
-
Tax Rate 28.27% 26.65% 28.75% - 37.68% 37.68% 18.63% -
Total Cost 132,781 113,434 102,379 75,243 67,703 53,036 38,644 22.81%
-
Net Worth 106,599 65,176 99,810 102,472 99,998 91,606 82,349 4.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 106,599 65,176 99,810 102,472 99,998 91,606 82,349 4.39%
NOSH 130,000 65,176 65,235 65,268 64,515 62,317 40,970 21.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.39% 3.74% 2.88% -1.47% 3.05% 3.71% 9.32% -
ROE 0.46% 6.51% 2.63% -1.18% 2.13% 2.23% 4.82% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 102.54 180.81 161.59 113.61 108.24 88.39 104.01 -0.23%
EPS 0.38 3.26 4.03 -1.86 3.30 3.28 9.69 -41.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.00 1.53 1.57 1.55 1.47 2.01 -13.86%
Adjusted Per Share Value based on latest NOSH - 65,268
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 27.49 24.30 21.74 15.29 14.40 11.36 8.79 20.90%
EPS 0.10 0.88 0.54 -0.25 0.44 0.42 0.82 -29.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2199 0.1344 0.2059 0.2113 0.2062 0.1889 0.1698 4.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.39 0.48 0.41 0.45 0.69 0.87 0.91 -
P/RPS 0.38 0.27 0.25 0.40 0.64 0.98 0.87 -12.88%
P/EPS 102.63 7.37 10.17 -24.19 20.91 26.52 9.39 48.91%
EY 0.97 13.56 9.83 -4.13 4.78 3.77 10.65 -32.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.27 0.29 0.45 0.59 0.45 1.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 31/10/07 27/10/06 18/11/05 25/10/04 22/10/03 25/10/02 -
Price 0.27 0.49 0.40 0.43 0.65 0.88 0.93 -
P/RPS 0.26 0.27 0.25 0.38 0.60 1.00 0.89 -18.52%
P/EPS 71.05 7.53 9.93 -23.12 19.70 26.83 9.60 39.55%
EY 1.41 13.29 10.08 -4.33 5.08 3.73 10.42 -28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.49 0.26 0.27 0.42 0.60 0.46 -5.38%

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