[ASTEEL] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.89%
YoY- 231.66%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 538,892 427,484 451,802 429,432 370,398 510,932 423,201 4.10%
PBT -1,260 -23,053 269 35,427 -23,002 36,043 13,642 -
Tax 631 2,853 -800 -8,351 3,027 -8,549 -3,069 -
NP -629 -20,200 -531 27,076 -19,975 27,494 10,573 -
-
NP to SH 825 -16,750 -2,934 24,059 -18,274 24,689 9,058 -32.89%
-
Tax Rate - - 297.40% 23.57% - 23.72% 22.50% -
Total Cost 539,521 447,684 452,333 402,356 390,373 483,438 412,628 4.56%
-
Net Worth 178,936 153,655 165,466 160,207 141,171 130,435 65,137 18.32%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 2,449 4,892 1,727 651 651 -
Div Payout % - - 0.00% 20.33% 0.00% 2.64% 7.20% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 178,936 153,655 165,466 160,207 141,171 130,435 65,137 18.32%
NOSH 308,510 194,499 194,666 195,375 196,071 130,435 65,137 29.55%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -0.12% -4.73% -0.12% 6.31% -5.39% 5.38% 2.50% -
ROE 0.46% -10.90% -1.77% 15.02% -12.94% 18.93% 13.91% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 174.68 219.79 232.09 219.80 188.91 391.71 649.70 -19.64%
EPS 0.27 -8.61 -1.51 12.31 -9.32 18.93 13.91 -48.12%
DPS 0.00 0.00 1.25 2.50 0.88 0.50 1.00 -
NAPS 0.58 0.79 0.85 0.82 0.72 1.00 1.00 -8.67%
Adjusted Per Share Value based on latest NOSH - 195,375
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.14 88.16 93.18 88.57 76.39 105.38 87.28 4.10%
EPS 0.17 -3.45 -0.61 4.96 -3.77 5.09 1.87 -32.92%
DPS 0.00 0.00 0.51 1.01 0.36 0.13 0.13 -
NAPS 0.369 0.3169 0.3413 0.3304 0.2912 0.269 0.1343 18.32%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.415 0.43 0.49 0.52 0.40 0.38 0.44 -
P/RPS 0.24 0.20 0.21 0.24 0.21 0.10 0.07 22.77%
P/EPS 155.19 -4.99 -32.51 4.22 -4.29 2.01 3.16 91.25%
EY 0.64 -20.03 -3.08 23.68 -23.30 49.81 31.60 -47.75%
DY 0.00 0.00 2.55 4.81 2.20 1.31 2.27 -
P/NAPS 0.72 0.54 0.58 0.63 0.56 0.38 0.44 8.54%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date - - 02/08/11 30/07/10 31/07/09 30/07/08 01/08/07 -
Price 0.00 0.00 0.50 0.52 0.41 0.34 0.45 -
P/RPS 0.00 0.00 0.22 0.24 0.22 0.09 0.07 -
P/EPS 0.00 0.00 -33.17 4.22 -4.40 1.80 3.24 -
EY 0.00 0.00 -3.01 23.68 -22.73 55.67 30.90 -
DY 0.00 0.00 2.50 4.81 2.15 1.47 2.22 -
P/NAPS 0.00 0.00 0.59 0.63 0.57 0.34 0.45 -

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