[ASTEEL] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 468.44%
YoY- 214.3%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 386,906 429,934 487,027 398,312 302,356 262,810 232,168 8.88%
PBT 30,415 -8,692 25,795 9,331 -6,719 12,331 14,639 12.95%
Tax -7,290 -440 -5,952 -1,661 1,671 -4,250 -4,948 6.66%
NP 23,125 -9,132 19,843 7,670 -5,048 8,081 9,691 15.59%
-
NP to SH 21,312 -9,396 18,103 6,412 -5,610 8,018 9,691 14.02%
-
Tax Rate 23.97% - 23.07% 17.80% - 34.47% 33.80% -
Total Cost 363,781 439,066 467,184 390,642 307,404 254,729 222,477 8.53%
-
Net Worth 160,303 138,740 65,184 101,607 95,781 102,921 96,471 8.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,892 1,727 651 651 652 1,934 3,158 7.56%
Div Payout % 22.96% 0.00% 3.60% 10.17% 0.00% 24.13% 32.59% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 160,303 138,740 65,184 101,607 95,781 102,921 96,471 8.82%
NOSH 195,492 195,408 65,184 65,132 65,157 64,730 63,468 20.61%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.98% -2.12% 4.07% 1.93% -1.67% 3.07% 4.17% -
ROE 13.29% -6.77% 27.77% 6.31% -5.86% 7.79% 10.05% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 197.91 220.02 747.15 611.54 464.04 406.00 365.80 -9.72%
EPS 10.90 -4.81 27.77 9.84 -8.61 12.39 15.27 -5.46%
DPS 2.50 0.88 1.00 1.00 1.00 3.00 4.98 -10.84%
NAPS 0.82 0.71 1.00 1.56 1.47 1.59 1.52 -9.77%
Adjusted Per Share Value based on latest NOSH - 65,132
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 79.80 88.67 100.44 82.15 62.36 54.20 47.88 8.88%
EPS 4.40 -1.94 3.73 1.32 -1.16 1.65 2.00 14.03%
DPS 1.01 0.36 0.13 0.13 0.13 0.40 0.65 7.61%
NAPS 0.3306 0.2861 0.1344 0.2096 0.1975 0.2123 0.199 8.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.54 0.30 0.50 0.44 0.41 0.68 0.85 -
P/RPS 0.27 0.14 0.07 0.07 0.09 0.17 0.23 2.70%
P/EPS 4.95 -6.24 1.80 4.47 -4.76 5.49 5.57 -1.94%
EY 20.19 -16.03 55.54 22.37 -21.00 18.22 17.96 1.96%
DY 4.63 2.95 2.00 2.27 2.44 4.41 5.85 -3.82%
P/NAPS 0.66 0.42 0.50 0.28 0.28 0.43 0.56 2.77%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 08/05/09 09/05/08 08/05/07 05/05/06 20/04/05 23/04/04 -
Price 0.54 0.41 0.56 0.43 0.42 0.67 0.84 -
P/RPS 0.27 0.19 0.07 0.07 0.09 0.17 0.23 2.70%
P/EPS 4.95 -8.53 2.02 4.37 -4.88 5.41 5.50 -1.73%
EY 20.19 -11.73 49.59 22.89 -20.50 18.49 18.18 1.76%
DY 4.63 2.16 1.79 2.33 2.38 4.48 5.92 -4.01%
P/NAPS 0.66 0.58 0.56 0.28 0.29 0.42 0.55 3.08%

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