[ASTEEL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -48.34%
YoY- -63.11%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 526,385 435,631 345,280 284,214 261,177 205,967 147,675 23.57%
PBT 30,750 15,395 -1,291 5,717 14,793 17,868 14,270 13.63%
Tax -7,150 -3,447 571 -1,618 -5,109 -6,004 -2,935 15.98%
NP 23,600 11,948 -720 4,099 9,684 11,864 11,335 12.98%
-
NP to SH 20,940 10,672 -1,590 3,572 9,684 11,864 11,335 10.76%
-
Tax Rate 23.25% 22.39% - 28.30% 34.54% 33.60% 20.57% -
Total Cost 502,785 423,683 346,000 280,115 251,493 194,103 136,340 24.27%
-
Net Worth 0 65,176 99,810 102,472 99,998 91,606 82,349 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 651 651 652 1,934 3,158 2,063 3,000 -22.46%
Div Payout % 3.11% 6.11% 0.00% 54.16% 32.61% 17.39% 26.47% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 0 65,176 99,810 102,472 99,998 91,606 82,349 -
NOSH 130,000 65,176 65,235 65,268 64,515 62,317 40,970 21.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.48% 2.74% -0.21% 1.44% 3.71% 5.76% 7.68% -
ROE 0.00% 16.37% -1.59% 3.49% 9.68% 12.95% 13.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 404.91 668.39 529.28 435.45 404.83 330.51 360.45 1.95%
EPS 16.11 16.37 -2.44 5.47 15.01 19.04 27.67 -8.61%
DPS 0.50 1.00 1.00 3.00 4.90 3.31 7.32 -36.03%
NAPS 0.00 1.00 1.53 1.57 1.55 1.47 2.01 -
Adjusted Per Share Value based on latest NOSH - 65,268
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 108.56 89.84 71.21 58.62 53.87 42.48 30.46 23.56%
EPS 4.32 2.20 -0.33 0.74 2.00 2.45 2.34 10.74%
DPS 0.13 0.13 0.13 0.40 0.65 0.43 0.62 -22.90%
NAPS 0.00 0.1344 0.2059 0.2113 0.2062 0.1889 0.1698 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.39 0.48 0.41 0.45 0.69 0.87 0.91 -
P/RPS 0.10 0.07 0.08 0.10 0.17 0.26 0.25 -14.15%
P/EPS 2.42 2.93 -16.82 8.22 4.60 4.57 3.29 -4.98%
EY 41.30 34.11 -5.94 12.16 21.75 21.88 30.40 5.23%
DY 1.29 2.08 2.44 6.67 7.10 3.81 8.05 -26.27%
P/NAPS 0.00 0.48 0.27 0.29 0.45 0.59 0.45 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 31/10/07 27/10/06 18/11/05 25/10/04 22/10/03 25/10/02 -
Price 0.27 0.49 0.40 0.43 0.65 0.88 0.93 -
P/RPS 0.07 0.07 0.08 0.10 0.16 0.27 0.26 -19.62%
P/EPS 1.68 2.99 -16.41 7.86 4.33 4.62 3.36 -10.90%
EY 59.66 33.42 -6.09 12.73 23.09 21.63 29.75 12.28%
DY 1.86 2.04 2.50 6.98 7.53 3.76 7.87 -21.35%
P/NAPS 0.00 0.49 0.26 0.27 0.42 0.60 0.46 -

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