[ASTEEL] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -54.17%
YoY- 179.64%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 94,566 82,738 129,846 101,377 69,551 66,264 58,251 8.40%
PBT 9,555 -19,580 6,370 1,209 -2,521 1,963 958 46.66%
Tax -2,258 4,031 -1,002 191 976 -525 59 -
NP 7,297 -15,549 5,368 1,400 -1,545 1,438 1,017 38.83%
-
NP to SH 6,810 -14,750 4,959 1,205 -1,513 1,438 1,017 37.24%
-
Tax Rate 23.63% - 15.73% -15.80% - 26.74% -6.16% -
Total Cost 87,269 98,287 124,478 99,977 71,096 64,826 57,234 7.27%
-
Net Worth 154,594 129,537 65,177 101,043 100,431 101,240 92,856 8.85%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,892 1,727 651 651 652 1,934 3,158 7.55%
Div Payout % 71.84% 0.00% 13.14% 54.10% 0.00% 134.53% 310.56% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 154,594 129,537 65,177 101,043 100,431 101,240 92,856 8.85%
NOSH 195,689 172,716 65,177 65,189 65,215 64,484 63,167 20.71%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.72% -18.79% 4.13% 1.38% -2.22% 2.17% 1.75% -
ROE 4.41% -11.39% 7.61% 1.19% -1.51% 1.42% 1.10% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 48.32 47.90 199.22 155.51 106.65 102.76 92.22 -10.20%
EPS 3.48 -8.54 3.31 1.85 -2.32 2.23 1.61 13.69%
DPS 2.50 1.00 1.00 1.00 1.00 3.00 5.00 -10.90%
NAPS 0.79 0.75 1.00 1.55 1.54 1.57 1.47 -9.82%
Adjusted Per Share Value based on latest NOSH - 65,189
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.50 17.06 26.78 20.91 14.34 13.67 12.01 8.40%
EPS 1.40 -3.04 1.02 0.25 -0.31 0.30 0.21 37.14%
DPS 1.01 0.36 0.13 0.13 0.13 0.40 0.65 7.61%
NAPS 0.3188 0.2672 0.1344 0.2084 0.2071 0.2088 0.1915 8.85%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.46 0.33 0.56 0.41 0.41 0.69 0.82 -
P/RPS 0.95 0.69 0.28 0.26 0.38 0.67 0.89 1.09%
P/EPS 13.22 -3.86 7.36 22.18 -17.67 30.94 50.93 -20.11%
EY 7.57 -25.88 13.59 4.51 -5.66 3.23 1.96 25.23%
DY 5.43 3.03 1.79 2.44 2.44 4.35 6.10 -1.91%
P/NAPS 0.58 0.44 0.56 0.26 0.27 0.44 0.56 0.58%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 28/02/08 27/02/07 27/02/06 18/02/05 17/02/04 -
Price 0.48 0.31 0.50 0.46 0.43 0.67 0.82 -
P/RPS 0.99 0.65 0.25 0.30 0.40 0.65 0.89 1.78%
P/EPS 13.79 -3.63 6.57 24.89 -18.53 30.04 50.93 -19.55%
EY 7.25 -27.55 15.22 4.02 -5.40 3.33 1.96 24.33%
DY 5.21 3.23 2.00 2.17 2.33 4.48 6.10 -2.59%
P/NAPS 0.61 0.41 0.50 0.30 0.28 0.43 0.56 1.43%

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