[ASTEEL] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
20-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -13.76%
YoY- -27.96%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 510,932 423,201 314,018 279,895 246,425 193,501 135,010 24.80%
PBT 36,043 13,642 -6,916 10,500 14,657 19,467 11,975 20.13%
Tax -8,549 -3,069 2,070 -3,180 -5,058 -5,677 -2,153 25.81%
NP 27,494 10,573 -4,846 7,320 9,599 13,790 9,822 18.69%
-
NP to SH 24,689 9,058 -5,433 6,915 9,599 13,790 9,822 16.58%
-
Tax Rate 23.72% 22.50% - 30.29% 34.51% 29.16% 17.98% -
Total Cost 483,438 412,628 318,864 272,575 236,826 179,711 125,188 25.22%
-
Net Worth 130,435 65,137 96,981 103,412 98,073 89,336 77,562 9.04%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 651 651 652 1,934 3,158 2,063 3,000 -22.46%
Div Payout % 2.64% 7.20% 0.00% 27.98% 32.90% 14.96% 30.54% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 130,435 65,137 96,981 103,412 98,073 89,336 77,562 9.04%
NOSH 130,435 65,137 65,088 65,039 64,522 62,039 40,396 21.55%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.38% 2.50% -1.54% 2.62% 3.90% 7.13% 7.28% -
ROE 18.93% 13.91% -5.60% 6.69% 9.79% 15.44% 12.66% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 391.71 649.70 482.45 430.35 381.92 311.90 334.21 2.67%
EPS 18.93 13.91 -8.35 10.63 14.88 22.23 24.31 -4.07%
DPS 0.50 1.00 1.00 3.00 4.90 3.33 7.50 -36.29%
NAPS 1.00 1.00 1.49 1.59 1.52 1.44 1.92 -10.29%
Adjusted Per Share Value based on latest NOSH - 65,039
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 105.38 87.28 64.76 57.73 50.82 39.91 27.84 24.81%
EPS 5.09 1.87 -1.12 1.43 1.98 2.84 2.03 16.54%
DPS 0.13 0.13 0.13 0.40 0.65 0.43 0.62 -22.90%
NAPS 0.269 0.1343 0.20 0.2133 0.2023 0.1842 0.16 9.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.38 0.44 0.41 0.52 0.75 0.77 0.86 -
P/RPS 0.10 0.07 0.08 0.12 0.20 0.25 0.26 -14.70%
P/EPS 2.01 3.16 -4.91 4.89 5.04 3.46 3.54 -8.99%
EY 49.81 31.60 -20.36 20.45 19.84 28.87 28.27 9.89%
DY 1.31 2.27 2.44 5.77 6.53 4.32 8.72 -27.06%
P/NAPS 0.38 0.44 0.28 0.33 0.49 0.53 0.45 -2.77%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 01/08/07 26/07/06 20/07/05 19/07/04 24/07/03 22/07/02 -
Price 0.34 0.45 0.39 0.52 0.77 0.81 0.84 -
P/RPS 0.09 0.07 0.08 0.12 0.20 0.26 0.25 -15.64%
P/EPS 1.80 3.24 -4.67 4.89 5.18 3.64 3.45 -10.26%
EY 55.67 30.90 -21.40 20.45 19.32 27.44 28.94 11.50%
DY 1.47 2.22 2.56 5.77 6.36 4.11 8.93 -25.94%
P/NAPS 0.34 0.45 0.26 0.33 0.51 0.56 0.44 -4.20%

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