[ASTEEL] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.73%
YoY- 316.56%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 92,553 133,296 117,843 105,413 74,151 69,832 55,080 9.02%
PBT 10,159 718 6,011 4,258 -1,367 3,416 3,280 20.71%
Tax -2,158 -203 -1,602 -1,224 275 -1,287 -1,236 9.72%
NP 8,001 515 4,409 3,034 -1,092 2,129 2,044 25.51%
-
NP to SH 7,145 494 4,243 2,629 -1,214 2,129 2,044 23.16%
-
Tax Rate 21.24% 28.27% 26.65% 28.75% - 37.68% 37.68% -
Total Cost 84,552 132,781 113,434 102,379 75,243 67,703 53,036 8.07%
-
Net Worth 146,815 106,599 65,176 99,810 102,472 99,998 91,606 8.17%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 146,815 106,599 65,176 99,810 102,472 99,998 91,606 8.17%
NOSH 195,753 130,000 65,176 65,235 65,268 64,515 62,317 20.99%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.64% 0.39% 3.74% 2.88% -1.47% 3.05% 3.71% -
ROE 4.87% 0.46% 6.51% 2.63% -1.18% 2.13% 2.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.28 102.54 180.81 161.59 113.61 108.24 88.39 -9.89%
EPS 3.65 0.38 3.26 4.03 -1.86 3.30 3.28 1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.82 1.00 1.53 1.57 1.55 1.47 -10.60%
Adjusted Per Share Value based on latest NOSH - 65,235
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 19.09 27.49 24.30 21.74 15.29 14.40 11.36 9.02%
EPS 1.47 0.10 0.88 0.54 -0.25 0.44 0.42 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3028 0.2199 0.1344 0.2059 0.2113 0.2062 0.1889 8.17%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.44 0.39 0.48 0.41 0.45 0.69 0.87 -
P/RPS 0.93 0.38 0.27 0.25 0.40 0.64 0.98 -0.86%
P/EPS 12.05 102.63 7.37 10.17 -24.19 20.91 26.52 -12.30%
EY 8.30 0.97 13.56 9.83 -4.13 4.78 3.77 14.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.48 0.27 0.29 0.45 0.59 0.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/10/09 29/10/08 31/10/07 27/10/06 18/11/05 25/10/04 22/10/03 -
Price 0.45 0.27 0.49 0.40 0.43 0.65 0.88 -
P/RPS 0.95 0.26 0.27 0.25 0.38 0.60 1.00 -0.85%
P/EPS 12.33 71.05 7.53 9.93 -23.12 19.70 26.83 -12.14%
EY 8.11 1.41 13.29 10.08 -4.33 5.08 3.73 13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.33 0.49 0.26 0.27 0.42 0.60 0.00%

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
Post a Comment