[ASTEEL] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -88.56%
YoY- 30.09%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 107,804 144,171 136,216 124,160 103,981 119,100 94,566 2.20%
PBT -4,864 -17,795 -7,108 -11,020 -15,321 -1,044 9,555 -
Tax -182 3,247 840 1,475 2,106 -57 -2,258 -34.26%
NP -5,046 -14,548 -6,268 -9,545 -13,215 -1,101 7,297 -
-
NP to SH -5,046 -14,548 -6,268 -7,601 -10,872 -2,332 6,810 -
-
Tax Rate - - - - - - 23.63% -
Total Cost 112,850 158,719 142,484 133,705 117,196 120,201 87,269 4.37%
-
Net Worth 201,348 215,969 199,022 142,618 150,667 172,450 154,594 4.50%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 3,491 - - 2,449 4,892 -
Div Payout % - - 0.00% - - 0.00% 71.84% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 201,348 215,969 199,022 142,618 150,667 172,450 154,594 4.50%
NOSH 347,152 348,337 349,162 195,368 195,672 195,966 195,689 10.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.68% -10.09% -4.60% -7.69% -12.71% -0.92% 7.72% -
ROE -2.51% -6.74% -3.15% -5.33% -7.22% -1.35% 4.41% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 31.05 41.39 39.01 63.55 53.14 60.78 48.32 -7.10%
EPS -1.45 -4.18 -1.80 -3.35 -5.56 -1.19 3.48 -
DPS 0.00 0.00 1.00 0.00 0.00 1.25 2.50 -
NAPS 0.58 0.62 0.57 0.73 0.77 0.88 0.79 -5.01%
Adjusted Per Share Value based on latest NOSH - 195,368
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.23 29.73 28.09 25.61 21.45 24.56 19.50 2.20%
EPS -1.04 -3.00 -1.29 -1.57 -2.24 -0.48 1.40 -
DPS 0.00 0.00 0.72 0.00 0.00 0.51 1.01 -
NAPS 0.4153 0.4454 0.4105 0.2941 0.3107 0.3557 0.3188 4.50%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.215 0.265 0.375 0.46 0.41 0.54 0.46 -
P/RPS 0.69 0.64 0.96 0.72 0.77 0.89 0.95 -5.18%
P/EPS -14.79 -6.35 -20.89 -11.82 -7.38 -45.38 13.22 -
EY -6.76 -15.76 -4.79 -8.46 -13.55 -2.20 7.57 -
DY 0.00 0.00 2.67 0.00 0.00 2.31 5.43 -
P/NAPS 0.37 0.43 0.66 0.63 0.53 0.61 0.58 -7.21%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 -
Price 0.18 0.26 0.355 0.405 0.41 0.55 0.48 -
P/RPS 0.58 0.63 0.91 0.64 0.77 0.90 0.99 -8.52%
P/EPS -12.38 -6.23 -19.78 -10.41 -7.38 -46.22 13.79 -
EY -8.08 -16.06 -5.06 -9.61 -13.55 -2.16 7.25 -
DY 0.00 0.00 2.82 0.00 0.00 2.27 5.21 -
P/NAPS 0.31 0.42 0.62 0.55 0.53 0.63 0.61 -10.66%

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