[ASTEEL] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -50.24%
YoY- -72.17%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 101,377 69,551 66,264 58,251 44,878 33,416 28,687 23.40%
PBT 1,209 -2,521 1,963 958 4,703 2,361 1,187 0.30%
Tax 191 976 -525 59 -1,049 -697 1,290 -27.25%
NP 1,400 -1,545 1,438 1,017 3,654 1,664 2,477 -9.06%
-
NP to SH 1,205 -1,513 1,438 1,017 3,654 1,664 2,477 -11.31%
-
Tax Rate -15.80% - 26.74% -6.16% 22.30% 29.52% -108.68% -
Total Cost 99,977 71,096 64,826 57,234 41,224 31,752 26,210 24.98%
-
Net Worth 101,043 100,431 101,240 92,856 82,526 71,600 65,626 7.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 651 652 1,934 3,158 2,063 3,000 3,001 -22.47%
Div Payout % 54.10% 0.00% 134.53% 310.56% 56.46% 180.29% 121.16% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 101,043 100,431 101,240 92,856 82,526 71,600 65,626 7.45%
NOSH 65,189 65,215 64,484 63,167 41,263 40,000 40,016 8.46%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.38% -2.22% 2.17% 1.75% 8.14% 4.98% 8.63% -
ROE 1.19% -1.51% 1.42% 1.10% 4.43% 2.32% 3.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 155.51 106.65 102.76 92.22 108.76 83.54 71.69 13.76%
EPS 1.85 -2.32 2.23 1.61 5.91 4.16 6.19 -18.22%
DPS 1.00 1.00 3.00 5.00 5.00 7.50 7.50 -28.51%
NAPS 1.55 1.54 1.57 1.47 2.00 1.79 1.64 -0.93%
Adjusted Per Share Value based on latest NOSH - 63,167
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.91 14.34 13.67 12.01 9.26 6.89 5.92 23.39%
EPS 0.25 -0.31 0.30 0.21 0.75 0.34 0.51 -11.19%
DPS 0.13 0.13 0.40 0.65 0.43 0.62 0.62 -22.91%
NAPS 0.2084 0.2071 0.2088 0.1915 0.1702 0.1477 0.1353 7.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 0.41 0.69 0.82 0.67 0.85 0.96 -
P/RPS 0.26 0.38 0.67 0.89 0.62 1.02 1.34 -23.90%
P/EPS 22.18 -17.67 30.94 50.93 7.57 20.43 15.51 6.14%
EY 4.51 -5.66 3.23 1.96 13.22 4.89 6.45 -5.78%
DY 2.44 2.44 4.35 6.10 7.46 8.82 7.81 -17.61%
P/NAPS 0.26 0.27 0.44 0.56 0.34 0.47 0.59 -12.76%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 18/02/05 17/02/04 17/02/03 14/02/02 30/01/01 -
Price 0.46 0.43 0.67 0.82 0.73 0.86 0.83 -
P/RPS 0.30 0.40 0.65 0.89 0.67 1.03 1.16 -20.17%
P/EPS 24.89 -18.53 30.04 50.93 8.24 20.67 13.41 10.85%
EY 4.02 -5.40 3.33 1.96 12.13 4.84 7.46 -9.78%
DY 2.17 2.33 4.48 6.10 6.85 8.72 9.04 -21.15%
P/NAPS 0.30 0.28 0.43 0.56 0.37 0.48 0.51 -8.46%

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