[ASTEEL] YoY Quarter Result on 30-Sep-2014 [#3]

Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -119.54%
YoY- -6409.02%
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 101,716 89,331 110,183 132,078 148,507 115,901 97,660 0.67%
PBT -3,224 572 -4,473 -10,154 523 -5,704 -7,311 -12.74%
Tax -308 -330 992 1,763 -390 495 1,846 -
NP -3,532 242 -3,481 -8,391 133 -5,209 -5,465 -7.01%
-
NP to SH -3,532 242 -3,481 -8,391 133 -4,031 -4,709 -4.67%
-
Tax Rate - 57.69% - - 74.57% - - -
Total Cost 105,248 89,089 113,664 140,469 148,374 121,110 103,125 0.33%
-
Net Worth 181,135 205,519 205,519 181,135 192,849 150,673 162,177 1.85%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 181,135 205,519 205,519 181,135 192,849 150,673 162,177 1.85%
NOSH 348,337 348,337 348,337 348,337 332,500 195,679 195,394 10.10%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -3.47% 0.27% -3.16% -6.35% 0.09% -4.49% -5.60% -
ROE -1.95% 0.12% -1.69% -4.63% 0.07% -2.68% -2.90% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.20 25.64 31.63 37.92 44.66 59.23 49.98 -8.56%
EPS -1.01 0.07 -1.00 -2.41 0.04 -1.77 -2.41 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.59 0.59 0.52 0.58 0.77 0.83 -7.49%
Adjusted Per Share Value based on latest NOSH - 348,337
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 20.98 18.42 22.72 27.24 30.63 23.90 20.14 0.68%
EPS -0.73 0.05 -0.72 -1.73 0.03 -0.83 -0.97 -4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3736 0.4239 0.4239 0.3736 0.3977 0.3108 0.3345 1.85%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.20 0.35 0.205 0.36 0.375 0.41 0.41 -
P/RPS 0.68 1.36 0.65 0.95 0.84 0.69 0.82 -3.06%
P/EPS -19.72 503.79 -20.51 -14.94 937.50 -19.90 -17.01 2.49%
EY -5.07 0.20 -4.87 -6.69 0.11 -5.02 -5.88 -2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.59 0.35 0.69 0.65 0.53 0.49 -4.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 07/11/17 08/11/16 27/11/15 20/11/14 29/11/13 30/11/12 08/11/11 -
Price 0.185 0.315 0.21 0.305 0.37 0.43 0.435 -
P/RPS 0.63 1.23 0.66 0.80 0.83 0.73 0.87 -5.23%
P/EPS -18.25 453.41 -21.01 -12.66 925.00 -20.87 -18.05 0.18%
EY -5.48 0.22 -4.76 -7.90 0.11 -4.79 -5.54 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 0.36 0.59 0.64 0.56 0.52 -5.93%

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