[ASTEEL] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -32.46%
YoY- 41.4%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 129,846 101,377 69,551 66,264 58,251 44,878 33,416 25.37%
PBT 6,370 1,209 -2,521 1,963 958 4,703 2,361 17.97%
Tax -1,002 191 976 -525 59 -1,049 -697 6.23%
NP 5,368 1,400 -1,545 1,438 1,017 3,654 1,664 21.54%
-
NP to SH 4,959 1,205 -1,513 1,438 1,017 3,654 1,664 19.95%
-
Tax Rate 15.73% -15.80% - 26.74% -6.16% 22.30% 29.52% -
Total Cost 124,478 99,977 71,096 64,826 57,234 41,224 31,752 25.55%
-
Net Worth 65,177 101,043 100,431 101,240 92,856 82,526 71,600 -1.55%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 651 651 652 1,934 3,158 2,063 3,000 -22.47%
Div Payout % 13.14% 54.10% 0.00% 134.53% 310.56% 56.46% 180.29% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 65,177 101,043 100,431 101,240 92,856 82,526 71,600 -1.55%
NOSH 65,177 65,189 65,215 64,484 63,167 41,263 40,000 8.47%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.13% 1.38% -2.22% 2.17% 1.75% 8.14% 4.98% -
ROE 7.61% 1.19% -1.51% 1.42% 1.10% 4.43% 2.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 199.22 155.51 106.65 102.76 92.22 108.76 83.54 15.57%
EPS 3.31 1.85 -2.32 2.23 1.61 5.91 4.16 -3.73%
DPS 1.00 1.00 1.00 3.00 5.00 5.00 7.50 -28.51%
NAPS 1.00 1.55 1.54 1.57 1.47 2.00 1.79 -9.24%
Adjusted Per Share Value based on latest NOSH - 64,484
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 26.78 20.91 14.34 13.67 12.01 9.26 6.89 25.37%
EPS 1.02 0.25 -0.31 0.30 0.21 0.75 0.34 20.08%
DPS 0.13 0.13 0.13 0.40 0.65 0.43 0.62 -22.91%
NAPS 0.1344 0.2084 0.2071 0.2088 0.1915 0.1702 0.1477 -1.55%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.56 0.41 0.41 0.69 0.82 0.67 0.85 -
P/RPS 0.28 0.26 0.38 0.67 0.89 0.62 1.02 -19.37%
P/EPS 7.36 22.18 -17.67 30.94 50.93 7.57 20.43 -15.64%
EY 13.59 4.51 -5.66 3.23 1.96 13.22 4.89 18.56%
DY 1.79 2.44 2.44 4.35 6.10 7.46 8.82 -23.33%
P/NAPS 0.56 0.26 0.27 0.44 0.56 0.34 0.47 2.96%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 18/02/05 17/02/04 17/02/03 14/02/02 -
Price 0.50 0.46 0.43 0.67 0.82 0.73 0.86 -
P/RPS 0.25 0.30 0.40 0.65 0.89 0.67 1.03 -21.01%
P/EPS 6.57 24.89 -18.53 30.04 50.93 8.24 20.67 -17.38%
EY 15.22 4.02 -5.40 3.33 1.96 12.13 4.84 21.02%
DY 2.00 2.17 2.33 4.48 6.10 6.85 8.72 -21.75%
P/NAPS 0.50 0.30 0.28 0.43 0.56 0.37 0.48 0.68%

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