[ASTEEL] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	451,802	429,432	370,398	510,932	423,201	314,018	279,895	8.30%
YoY %	5.21%	15.94%	-27.51%	20.73%	34.77%	12.19%	-	-
Horiz. %	161.42%	153.43%	132.33%	182.54%	151.20%	112.19%	100.00%	-
PBT	269	35,427	-23,002	36,043	13,642	-6,916	10,500	-45.68%
YoY %	-99.24%	254.02%	-163.82%	164.21%	297.25%	-165.87%	-	-
Horiz. %	2.56%	337.40%	-219.07%	343.27%	129.92%	-65.87%	100.00%	-
Tax	-800	-8,351	3,027	-8,549	-3,069	2,070	-3,180	-20.53%
YoY %	90.42%	-375.88%	135.41%	-178.56%	-248.26%	165.09%	-	-
Horiz. %	25.16%	262.61%	-95.19%	268.84%	96.51%	-65.09%	100.00%	-
NP	-531	27,076	-19,975	27,494	10,573	-4,846	7,320	-
YoY %	-101.96%	235.55%	-172.65%	160.04%	318.18%	-166.20%	-	-
Horiz. %	-7.25%	369.89%	-272.88%	375.60%	144.44%	-66.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,934	24,059	-18,274	24,689	9,058	-5,433	6,915	-
YoY %	-112.20%	231.66%	-174.02%	172.57%	266.72%	-178.57%	-	-
Horiz. %	-42.43%	347.92%	-264.27%	357.04%	130.99%	-78.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	297.40%	23.57%	-	23.72%	22.50%	-	30.29%	-
YoY %	1,161.77%	0.00%	-	5.42%	0.00%	-	-	-
Horiz. %	981.84%	77.81%	-	78.31%	74.28%	-	100.00%	-
Total Cost	452,333	402,356	390,373	483,438	412,628	318,864	272,575	8.80%
YoY %	12.42%	3.07%	-19.25%	17.16%	29.41%	16.98%	-	-
Horiz. %	165.95%	147.61%	143.22%	177.36%	151.38%	116.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,466	160,207	141,171	130,435	65,137	96,981	103,412	8.14%
YoY %	3.28%	13.48%	8.23%	100.25%	-32.84%	-6.22%	-	-
Horiz. %	160.01%	154.92%	136.51%	126.13%	62.99%	93.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	2,449	4,892	1,727	651	651	652	1,934	4.01%
YoY %	-49.94%	183.27%	165.28%	0.00%	-0.15%	-66.29%	-	-
Horiz. %	126.63%	252.95%	89.30%	33.66%	33.66%	33.71%	100.00%	-
Div Payout %	0.00%	20.33%	0.00%	2.64%	7.20%	0.00%	27.98%	-
YoY %	0.00%	0.00%	0.00%	-63.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	72.66%	0.00%	9.44%	25.73%	0.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	165,466	160,207	141,171	130,435	65,137	96,981	103,412	8.14%
YoY %	3.28%	13.48%	8.23%	100.25%	-32.84%	-6.22%	-	-
Horiz. %	160.01%	154.92%	136.51%	126.13%	62.99%	93.78%	100.00%	-
NOSH	194,666	195,375	196,071	130,435	65,137	65,088	65,039	20.03%
YoY %	-0.36%	-0.35%	50.32%	100.25%	0.08%	0.08%	-	-
Horiz. %	299.31%	300.40%	301.47%	200.55%	100.15%	100.08%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-0.12%	6.31%	-5.39%	5.38%	2.50%	-1.54%	2.62%	-
YoY %	-101.90%	217.07%	-200.19%	115.20%	262.34%	-158.78%	-	-
Horiz. %	-4.58%	240.84%	-205.73%	205.34%	95.42%	-58.78%	100.00%	-
ROE	-1.77%	15.02%	-12.94%	18.93%	13.91%	-5.60%	6.69%	-
YoY %	-111.78%	216.07%	-168.36%	36.09%	348.39%	-183.71%	-	-
Horiz. %	-26.46%	224.51%	-193.42%	282.96%	207.92%	-83.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	232.09	219.80	188.91	391.71	649.70	482.45	430.35	-9.77%
YoY %	5.59%	16.35%	-51.77%	-39.71%	34.67%	12.11%	-	-
Horiz. %	53.93%	51.07%	43.90%	91.02%	150.97%	112.11%	100.00%	-
EPS	-1.51	12.31	-9.32	18.93	13.91	-8.35	10.63	-
YoY %	-112.27%	232.08%	-149.23%	36.09%	266.59%	-178.55%	-	-
Horiz. %	-14.21%	115.80%	-87.68%	178.08%	130.86%	-78.55%	100.00%	-
DPS	1.25	2.50	0.88	0.50	1.00	1.00	3.00	-13.57%
YoY %	-50.00%	184.09%	76.00%	-50.00%	0.00%	-66.67%	-	-
Horiz. %	41.67%	83.33%	29.33%	16.67%	33.33%	33.33%	100.00%	-
NAPS	0.85	0.82	0.72	1.00	1.00	1.49	1.59	-9.90%
YoY %	3.66%	13.89%	-28.00%	0.00%	-32.89%	-6.29%	-	-
Horiz. %	53.46%	51.57%	45.28%	62.89%	62.89%	93.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 130,435
RPS	93.18	88.57	76.39	105.38	87.28	64.76	57.73	8.30%
YoY %	5.20%	15.94%	-27.51%	20.74%	34.77%	12.18%	-	-
Horiz. %	161.41%	153.42%	132.32%	182.54%	151.19%	112.18%	100.00%	-
EPS	-0.61	4.96	-3.77	5.09	1.87	-1.12	1.43	-
YoY %	-112.30%	231.56%	-174.07%	172.19%	266.96%	-178.32%	-	-
Horiz. %	-42.66%	346.85%	-263.64%	355.94%	130.77%	-78.32%	100.00%	-
DPS	0.51	1.01	0.36	0.13	0.13	0.13	0.40	4.13%
YoY %	-49.50%	180.56%	176.92%	0.00%	0.00%	-67.50%	-	-
Horiz. %	127.50%	252.50%	90.00%	32.50%	32.50%	32.50%	100.00%	-
NAPS	0.3413	0.3304	0.2912	0.269	0.1343	0.20	0.2133	8.14%
YoY %	3.30%	13.46%	8.25%	100.30%	-32.85%	-6.24%	-	-
Horiz. %	160.01%	154.90%	136.52%	126.11%	62.96%	93.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.49	0.52	0.40	0.38	0.44	0.41	0.52	-
P/RPS	0.21	0.24	0.21	0.10	0.07	0.08	0.12	9.77%
YoY %	-12.50%	14.29%	110.00%	42.86%	-12.50%	-33.33%	-	-
Horiz. %	175.00%	200.00%	175.00%	83.33%	58.33%	66.67%	100.00%	-
P/EPS	-32.51	4.22	-4.29	2.01	3.16	-4.91	4.89	-
YoY %	-870.38%	198.37%	-313.43%	-36.39%	164.36%	-200.41%	-	-
Horiz. %	-664.83%	86.30%	-87.73%	41.10%	64.62%	-100.41%	100.00%	-
EY	-3.08	23.68	-23.30	49.81	31.60	-20.36	20.45	-
YoY %	-113.01%	201.63%	-146.78%	57.63%	255.21%	-199.56%	-	-
Horiz. %	-15.06%	115.79%	-113.94%	243.57%	154.52%	-99.56%	100.00%	-
DY	2.55	4.81	2.20	1.31	2.27	2.44	5.77	-12.71%
YoY %	-46.99%	118.64%	67.94%	-42.29%	-6.97%	-57.71%	-	-
Horiz. %	44.19%	83.36%	38.13%	22.70%	39.34%	42.29%	100.00%	-
P/NAPS	0.58	0.63	0.56	0.38	0.44	0.28	0.33	9.85%
YoY %	-7.94%	12.50%	47.37%	-13.64%	57.14%	-15.15%	-	-
Horiz. %	175.76%	190.91%	169.70%	115.15%	133.33%	84.85%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	02/08/11	30/07/10	31/07/09	30/07/08	01/08/07	26/07/06	20/07/05	-
Price	0.50	0.52	0.41	0.34	0.45	0.39	0.52	-
P/RPS	0.22	0.24	0.22	0.09	0.07	0.08	0.12	10.62%
YoY %	-8.33%	9.09%	144.44%	28.57%	-12.50%	-33.33%	-	-
Horiz. %	183.33%	200.00%	183.33%	75.00%	58.33%	66.67%	100.00%	-
P/EPS	-33.17	4.22	-4.40	1.80	3.24	-4.67	4.89	-
YoY %	-886.02%	195.91%	-344.44%	-44.44%	169.38%	-195.50%	-	-
Horiz. %	-678.32%	86.30%	-89.98%	36.81%	66.26%	-95.50%	100.00%	-
EY	-3.01	23.68	-22.73	55.67	30.90	-21.40	20.45	-
YoY %	-112.71%	204.18%	-140.83%	80.16%	244.39%	-204.65%	-	-
Horiz. %	-14.72%	115.79%	-111.15%	272.22%	151.10%	-104.65%	100.00%	-
DY	2.50	4.81	2.15	1.47	2.22	2.56	5.77	-13.00%
YoY %	-48.02%	123.72%	46.26%	-33.78%	-13.28%	-55.63%	-	-
Horiz. %	43.33%	83.36%	37.26%	25.48%	38.47%	44.37%	100.00%	-
P/NAPS	0.59	0.63	0.57	0.34	0.45	0.26	0.33	10.16%
YoY %	-6.35%	10.53%	67.65%	-24.44%	73.08%	-21.21%	-	-
Horiz. %	178.79%	190.91%	172.73%	103.03%	136.36%	78.79%	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