[ASTEEL] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
19-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -0.95%
YoY- -30.39%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 423,201 314,018 279,895 246,425 193,501 135,010 128,474 21.96%
PBT 13,642 -6,916 10,500 14,657 19,467 11,975 12,063 2.07%
Tax -3,069 2,070 -3,180 -5,058 -5,677 -2,153 -1,754 9.76%
NP 10,573 -4,846 7,320 9,599 13,790 9,822 10,309 0.42%
-
NP to SH 9,058 -5,433 6,915 9,599 13,790 9,822 10,309 -2.13%
-
Tax Rate 22.50% - 30.29% 34.51% 29.16% 17.98% 14.54% -
Total Cost 412,628 318,864 272,575 236,826 179,711 125,188 118,165 23.16%
-
Net Worth 65,137 96,981 103,412 98,073 89,336 77,562 70,000 -1.19%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 651 652 1,934 3,158 2,063 3,000 3,001 -22.47%
Div Payout % 7.20% 0.00% 27.98% 32.90% 14.96% 30.54% 29.11% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 65,137 96,981 103,412 98,073 89,336 77,562 70,000 -1.19%
NOSH 65,137 65,088 65,039 64,522 62,039 40,396 39,982 8.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.50% -1.54% 2.62% 3.90% 7.13% 7.28% 8.02% -
ROE 13.91% -5.60% 6.69% 9.79% 15.44% 12.66% 14.73% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 649.70 482.45 430.35 381.92 311.90 334.21 321.33 12.44%
EPS 13.91 -8.35 10.63 14.88 22.23 24.31 25.78 -9.76%
DPS 1.00 1.00 3.00 4.90 3.33 7.50 7.51 -28.52%
NAPS 1.00 1.49 1.59 1.52 1.44 1.92 1.7508 -8.90%
Adjusted Per Share Value based on latest NOSH - 64,522
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 87.28 64.76 57.73 50.82 39.91 27.84 26.50 21.96%
EPS 1.87 -1.12 1.43 1.98 2.84 2.03 2.13 -2.14%
DPS 0.13 0.13 0.40 0.65 0.43 0.62 0.62 -22.91%
NAPS 0.1343 0.20 0.2133 0.2023 0.1842 0.16 0.1444 -1.20%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.44 0.41 0.52 0.75 0.77 0.86 0.76 -
P/RPS 0.07 0.08 0.12 0.20 0.25 0.26 0.24 -18.55%
P/EPS 3.16 -4.91 4.89 5.04 3.46 3.54 2.95 1.15%
EY 31.60 -20.36 20.45 19.84 28.87 28.27 33.93 -1.17%
DY 2.27 2.44 5.77 6.53 4.32 8.72 9.88 -21.73%
P/NAPS 0.44 0.28 0.33 0.49 0.53 0.45 0.43 0.38%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 01/08/07 26/07/06 20/07/05 19/07/04 24/07/03 22/07/02 27/07/01 -
Price 0.45 0.39 0.52 0.77 0.81 0.84 0.81 -
P/RPS 0.07 0.08 0.12 0.20 0.26 0.25 0.25 -19.10%
P/EPS 3.24 -4.67 4.89 5.18 3.64 3.45 3.14 0.52%
EY 30.90 -21.40 20.45 19.32 27.44 28.94 31.83 -0.49%
DY 2.22 2.56 5.77 6.36 4.11 8.93 9.27 -21.18%
P/NAPS 0.45 0.26 0.33 0.51 0.56 0.44 0.46 -0.36%

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