[ASTEEL] YoY Quarter Result on 31-Mar-2010 [#1]

Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -24.21%
YoY- 183.05%
View:
Show?
Quarter Result
31/01/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 96,533 101,820 111,755 117,458 72,035 121,378 98,451 -0.40%
PBT -3,076 -3,734 -2,945 7,960 -6,881 6,611 1,372 -
Tax 80 738 360 -2,053 20 -1,657 -345 -
NP -2,996 -2,996 -2,585 5,907 -6,861 4,954 1,027 -
-
NP to SH -2,161 -2,161 -3,264 5,161 -6,214 4,413 736 -
-
Tax Rate - - - 25.79% - 25.06% 25.15% -
Total Cost 99,529 104,816 114,340 111,551 78,896 116,424 97,424 0.44%
-
Net Worth 0 153,800 168,086 160,303 138,740 128,413 101,607 -
Dividend
31/01/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 0 153,800 168,086 160,303 138,740 128,413 101,607 -
NOSH 194,684 194,684 195,449 195,492 195,408 65,184 65,132 25.38%
Ratio Analysis
31/01/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -3.10% -2.94% -2.31% 5.03% -9.52% 4.08% 1.04% -
ROE 0.00% -1.41% -1.94% 3.22% -4.48% 3.44% 0.72% -
Per Share
31/01/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 49.58 52.30 57.18 60.08 36.86 186.21 151.15 -20.56%
EPS -1.11 -1.11 -1.67 2.64 -3.18 6.77 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.79 0.86 0.82 0.71 1.97 1.56 -
Adjusted Per Share Value based on latest NOSH - 195,492
31/01/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.91 21.00 23.05 24.22 14.86 25.03 20.30 -0.39%
EPS -0.45 -0.45 -0.67 1.06 -1.28 0.91 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3172 0.3467 0.3306 0.2861 0.2648 0.2096 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/01/12 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.41 0.41 0.545 0.54 0.30 0.50 0.44 -
P/RPS 0.83 0.78 0.95 0.90 0.81 0.27 0.29 24.26%
P/EPS -36.94 -36.94 -32.63 20.45 -9.43 7.39 38.94 -
EY -2.71 -2.71 -3.06 4.89 -10.60 13.54 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.52 0.63 0.66 0.42 0.25 0.28 -
Price Multiplier on Announcement Date
31/01/12 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date - 18/05/12 13/05/11 14/05/10 08/05/09 09/05/08 08/05/07 -
Price 0.00 0.37 0.52 0.54 0.41 0.56 0.43 -
P/RPS 0.00 0.71 0.91 0.90 1.11 0.30 0.28 -
P/EPS 0.00 -33.33 -31.14 20.45 -12.89 8.27 38.05 -
EY 0.00 -3.00 -3.21 4.89 -7.76 12.09 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.60 0.66 0.58 0.28 0.28 -

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