[ASTEEL] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.03%
YoY- -31.2%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 398,312 302,356 262,810 232,168 180,637 132,060 129,554 20.57%
PBT 9,331 -6,719 12,331 14,639 18,783 10,902 12,000 -4.10%
Tax -1,661 1,671 -4,250 -4,948 -4,698 -2,004 -1,575 0.88%
NP 7,670 -5,048 8,081 9,691 14,085 8,898 10,425 -4.98%
-
NP to SH 6,412 -5,610 8,018 9,691 14,085 8,898 10,425 -7.77%
-
Tax Rate 17.80% - 34.47% 33.80% 25.01% 18.38% 13.12% -
Total Cost 390,642 307,404 254,729 222,477 166,552 123,162 119,129 21.87%
-
Net Worth 101,607 95,781 102,921 96,471 89,823 73,657 67,836 6.96%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 651 652 1,934 3,158 2,063 3,000 3,001 -22.47%
Div Payout % 10.17% 0.00% 24.13% 32.59% 14.65% 33.72% 28.79% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 101,607 95,781 102,921 96,471 89,823 73,657 67,836 6.96%
NOSH 65,132 65,157 64,730 63,468 62,377 40,031 40,016 8.45%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.93% -1.67% 3.07% 4.17% 7.80% 6.74% 8.05% -
ROE 6.31% -5.86% 7.79% 10.05% 15.68% 12.08% 15.37% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 611.54 464.04 406.00 365.80 289.59 329.89 323.75 11.17%
EPS 9.84 -8.61 12.39 15.27 22.58 22.23 26.05 -14.97%
DPS 1.00 1.00 3.00 4.98 3.31 7.50 7.50 -28.51%
NAPS 1.56 1.47 1.59 1.52 1.44 1.84 1.6952 -1.37%
Adjusted Per Share Value based on latest NOSH - 63,468
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 82.15 62.36 54.20 47.88 37.25 27.24 26.72 20.57%
EPS 1.32 -1.16 1.65 2.00 2.90 1.84 2.15 -7.80%
DPS 0.13 0.13 0.40 0.65 0.43 0.62 0.62 -22.91%
NAPS 0.2096 0.1975 0.2123 0.199 0.1853 0.1519 0.1399 6.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.44 0.41 0.68 0.85 0.72 0.90 0.77 -
P/RPS 0.07 0.09 0.17 0.23 0.25 0.27 0.24 -18.55%
P/EPS 4.47 -4.76 5.49 5.57 3.19 4.05 2.96 7.10%
EY 22.37 -21.00 18.22 17.96 31.36 24.70 33.83 -6.65%
DY 2.27 2.44 4.41 5.85 4.59 8.33 9.74 -21.54%
P/NAPS 0.28 0.28 0.43 0.56 0.50 0.49 0.45 -7.59%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 08/05/07 05/05/06 20/04/05 23/04/04 05/05/03 26/04/02 17/04/01 -
Price 0.43 0.42 0.67 0.84 0.69 1.00 0.75 -
P/RPS 0.07 0.09 0.17 0.23 0.24 0.30 0.23 -17.97%
P/EPS 4.37 -4.88 5.41 5.50 3.06 4.50 2.88 7.19%
EY 22.89 -20.50 18.49 18.18 32.73 22.23 34.74 -6.71%
DY 2.33 2.38 4.48 5.92 4.79 7.50 10.00 -21.54%
P/NAPS 0.28 0.29 0.42 0.55 0.48 0.54 0.44 -7.25%

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