[ASTEEL] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	314,018	279,895	246,425	193,501	135,010	128,474	126,040	16.42%
YoY %	12.19%	13.58%	27.35%	43.32%	5.09%	1.93%	-	-
Horiz. %	249.14%	222.07%	195.51%	153.52%	107.12%	101.93%	100.00%	-
PBT	-6,916	10,500	14,657	19,467	11,975	12,063	10,101	-
YoY %	-165.87%	-28.36%	-24.71%	62.56%	-0.73%	19.42%	-	-
Horiz. %	-68.47%	103.95%	145.10%	192.72%	118.55%	119.42%	100.00%	-
Tax	2,070	-3,180	-5,058	-5,677	-2,153	-1,754	-1,151	-
YoY %	165.09%	37.13%	10.90%	-163.68%	-22.75%	-52.39%	-	-
Horiz. %	-179.84%	276.28%	439.44%	493.22%	187.05%	152.39%	100.00%	-
NP	-4,846	7,320	9,599	13,790	9,822	10,309	8,950	-
YoY %	-166.20%	-23.74%	-30.39%	40.40%	-4.72%	15.18%	-	-
Horiz. %	-54.15%	81.79%	107.25%	154.08%	109.74%	115.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,433	6,915	9,599	13,790	9,822	10,309	8,950	-
YoY %	-178.57%	-27.96%	-30.39%	40.40%	-4.72%	15.18%	-	-
Horiz. %	-60.70%	77.26%	107.25%	154.08%	109.74%	115.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	30.29%	34.51%	29.16%	17.98%	14.54%	11.39%	-
YoY %	-	-12.23%	18.35%	62.18%	23.66%	27.66%	-	-
Horiz. %	-	265.94%	302.99%	256.01%	157.86%	127.66%	100.00%	-
Total Cost	318,864	272,575	236,826	179,711	125,188	118,165	117,090	18.16%
YoY %	16.98%	15.10%	31.78%	43.55%	5.94%	0.92%	-	-
Horiz. %	272.32%	232.79%	202.26%	153.48%	106.92%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,981	103,412	98,073	89,336	77,562	70,000	62,426	7.61%
YoY %	-6.22%	5.44%	9.78%	15.18%	10.80%	12.13%	-	-
Horiz. %	155.35%	165.66%	157.10%	143.11%	124.25%	112.13%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	652	1,934	3,158	2,063	3,000	3,001	2,252	-18.65%
YoY %	-66.29%	-38.76%	53.08%	-31.23%	-0.03%	33.26%	-	-
Horiz. %	28.95%	85.88%	140.23%	91.61%	133.21%	133.26%	100.00%	-
Div Payout %	0.00%	27.98%	32.90%	14.96%	30.54%	29.11%	25.17%	-
YoY %	0.00%	-14.95%	119.92%	-51.02%	4.91%	15.65%	-	-
Horiz. %	0.00%	111.16%	130.71%	59.44%	121.33%	115.65%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	96,981	103,412	98,073	89,336	77,562	70,000	62,426	7.61%
YoY %	-6.22%	5.44%	9.78%	15.18%	10.80%	12.13%	-	-
Horiz. %	155.35%	165.66%	157.10%	143.11%	124.25%	112.13%	100.00%	-
NOSH	65,088	65,039	64,522	62,039	40,396	39,982	30,012	13.76%
YoY %	0.08%	0.80%	4.00%	53.58%	1.04%	33.22%	-	-
Horiz. %	216.87%	216.71%	214.99%	206.71%	134.60%	133.22%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	-1.54%	2.62%	3.90%	7.13%	7.28%	8.02%	7.10%	-
YoY %	-158.78%	-32.82%	-45.30%	-2.06%	-9.23%	12.96%	-	-
Horiz. %	-21.69%	36.90%	54.93%	100.42%	102.54%	112.96%	100.00%	-
ROE	-5.60%	6.69%	9.79%	15.44%	12.66%	14.73%	14.34%	-
YoY %	-183.71%	-31.66%	-36.59%	21.96%	-14.05%	2.72%	-	-
Horiz. %	-39.05%	46.65%	68.27%	107.67%	88.28%	102.72%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	482.45	430.35	381.92	311.90	334.21	321.33	419.95	2.33%
YoY %	12.11%	12.68%	22.45%	-6.68%	4.01%	-23.48%	-	-
Horiz. %	114.88%	102.48%	90.94%	74.27%	79.58%	76.52%	100.00%	-
EPS	-8.35	10.63	14.88	22.23	24.31	25.78	29.82	-
YoY %	-178.55%	-28.56%	-33.06%	-8.56%	-5.70%	-13.55%	-	-
Horiz. %	-28.00%	35.65%	49.90%	74.55%	81.52%	86.45%	100.00%	-
DPS	1.00	3.00	4.90	3.33	7.50	7.51	7.50	-28.51%
YoY %	-66.67%	-38.78%	47.15%	-55.60%	-0.13%	0.13%	-	-
Horiz. %	13.33%	40.00%	65.33%	44.40%	100.00%	100.13%	100.00%	-
NAPS	1.49	1.59	1.52	1.44	1.92	1.7508	2.08	-5.40%
YoY %	-6.29%	4.61%	5.56%	-25.00%	9.66%	-15.83%	-	-
Horiz. %	71.63%	76.44%	73.08%	69.23%	92.31%	84.17%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 62,039
RPS	64.76	57.73	50.82	39.91	27.84	26.50	25.99	16.42%
YoY %	12.18%	13.60%	27.34%	43.35%	5.06%	1.96%	-	-
Horiz. %	249.17%	222.12%	195.54%	153.56%	107.12%	101.96%	100.00%	-
EPS	-1.12	1.43	1.98	2.84	2.03	2.13	1.85	-
YoY %	-178.32%	-27.78%	-30.28%	39.90%	-4.69%	15.14%	-	-
Horiz. %	-60.54%	77.30%	107.03%	153.51%	109.73%	115.14%	100.00%	-
DPS	0.13	0.40	0.65	0.43	0.62	0.62	0.46	-18.98%
YoY %	-67.50%	-38.46%	51.16%	-30.65%	0.00%	34.78%	-	-
Horiz. %	28.26%	86.96%	141.30%	93.48%	134.78%	134.78%	100.00%	-
NAPS	0.20	0.2133	0.2023	0.1842	0.16	0.1444	0.1287	7.62%
YoY %	-6.24%	5.44%	9.83%	15.12%	10.80%	12.20%	-	-
Horiz. %	155.40%	165.73%	157.19%	143.12%	124.32%	112.20%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.41	0.52	0.75	0.77	0.86	0.76	1.40	-
P/RPS	0.08	0.12	0.20	0.25	0.26	0.24	0.33	-21.02%
YoY %	-33.33%	-40.00%	-20.00%	-3.85%	8.33%	-27.27%	-	-
Horiz. %	24.24%	36.36%	60.61%	75.76%	78.79%	72.73%	100.00%	-
P/EPS	-4.91	4.89	5.04	3.46	3.54	2.95	4.69	-
YoY %	-200.41%	-2.98%	45.66%	-2.26%	20.00%	-37.10%	-	-
Horiz. %	-104.69%	104.26%	107.46%	73.77%	75.48%	62.90%	100.00%	-
EY	-20.36	20.45	19.84	28.87	28.27	33.93	21.30	-
YoY %	-199.56%	3.07%	-31.28%	2.12%	-16.68%	59.30%	-	-
Horiz. %	-95.59%	96.01%	93.15%	135.54%	132.72%	159.30%	100.00%	-
DY	2.44	5.77	6.53	4.32	8.72	9.88	5.36	-12.28%
YoY %	-57.71%	-11.64%	51.16%	-50.46%	-11.74%	84.33%	-	-
Horiz. %	45.52%	107.65%	121.83%	80.60%	162.69%	184.33%	100.00%	-
P/NAPS	0.28	0.33	0.49	0.53	0.45	0.43	0.67	-13.52%
YoY %	-15.15%	-32.65%	-7.55%	17.78%	4.65%	-35.82%	-	-
Horiz. %	41.79%	49.25%	73.13%	79.10%	67.16%	64.18%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	26/07/06	20/07/05	19/07/04	24/07/03	22/07/02	27/07/01	17/07/00	-
Price	0.39	0.52	0.77	0.81	0.84	0.81	1.61	-
P/RPS	0.08	0.12	0.20	0.26	0.25	0.25	0.38	-22.86%
YoY %	-33.33%	-40.00%	-23.08%	4.00%	0.00%	-34.21%	-	-
Horiz. %	21.05%	31.58%	52.63%	68.42%	65.79%	65.79%	100.00%	-
P/EPS	-4.67	4.89	5.18	3.64	3.45	3.14	5.40	-
YoY %	-195.50%	-5.60%	42.31%	5.51%	9.87%	-41.85%	-	-
Horiz. %	-86.48%	90.56%	95.93%	67.41%	63.89%	58.15%	100.00%	-
EY	-21.40	20.45	19.32	27.44	28.94	31.83	18.52	-
YoY %	-204.65%	5.85%	-29.59%	-5.18%	-9.08%	71.87%	-	-
Horiz. %	-115.55%	110.42%	104.32%	148.16%	156.26%	171.87%	100.00%	-
DY	2.56	5.77	6.36	4.11	8.93	9.27	4.66	-9.49%
YoY %	-55.63%	-9.28%	54.74%	-53.98%	-3.67%	98.93%	-	-
Horiz. %	54.94%	123.82%	136.48%	88.20%	191.63%	198.93%	100.00%	-
P/NAPS	0.26	0.33	0.51	0.56	0.44	0.46	0.77	-16.54%
YoY %	-21.21%	-35.29%	-8.93%	27.27%	-4.35%	-40.26%	-	-
Horiz. %	33.77%	42.86%	66.23%	72.73%	57.14%	59.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos