[ASTEEL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 114.47%
YoY- 326.82%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/01/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 399,994 414,135 460,696 386,906 429,934 487,027 398,312 0.08%
PBT -29,442 -24,048 6,362 30,415 -8,692 25,795 9,331 -
Tax 4,770 3,686 -2,336 -7,290 -440 -5,952 -1,661 -
NP -24,672 -20,362 4,026 23,125 -9,132 19,843 7,670 -
-
NP to SH -19,903 -16,866 1,133 21,312 -9,396 18,103 6,412 -
-
Tax Rate - - 36.72% 23.97% - 23.07% 17.80% -
Total Cost 424,666 434,497 456,670 363,781 439,066 467,184 390,642 1.68%
-
Net Worth 153,800 0 168,086 160,303 138,740 65,184 101,607 8.63%
Dividend
31/03/12 31/01/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 2,449 4,892 1,727 651 651 -
Div Payout % - - 216.20% 22.96% 0.00% 3.60% 10.17% -
Equity
31/03/12 31/01/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 153,800 0 168,086 160,303 138,740 65,184 101,607 8.63%
NOSH 194,684 194,684 195,449 195,492 195,408 65,184 65,132 24.45%
Ratio Analysis
31/03/12 31/01/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -6.17% -4.92% 0.87% 5.98% -2.12% 4.07% 1.93% -
ROE -12.94% 0.00% 0.67% 13.29% -6.77% 27.77% 6.31% -
Per Share
31/03/12 31/01/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 205.46 212.72 235.71 197.91 220.02 747.15 611.54 -19.57%
EPS -10.22 -8.66 0.58 10.90 -4.81 27.77 9.84 -
DPS 0.00 0.00 1.25 2.50 0.88 1.00 1.00 -
NAPS 0.79 0.00 0.86 0.82 0.71 1.00 1.56 -12.70%
Adjusted Per Share Value based on latest NOSH - 195,492
31/03/12 31/01/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 82.50 85.41 95.01 79.80 88.67 100.44 82.15 0.08%
EPS -4.10 -3.48 0.23 4.40 -1.94 3.73 1.32 -
DPS 0.00 0.00 0.51 1.01 0.36 0.13 0.13 -
NAPS 0.3172 0.00 0.3467 0.3306 0.2861 0.1344 0.2096 8.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/01/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/03/12 31/01/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.41 0.41 0.545 0.54 0.30 0.50 0.44 -
P/RPS 0.20 0.19 0.23 0.27 0.14 0.07 0.07 23.33%
P/EPS -4.01 -4.73 94.02 4.95 -6.24 1.80 4.47 -
EY -24.93 -21.13 1.06 20.19 -16.03 55.54 22.37 -
DY 0.00 0.00 2.29 4.63 2.95 2.00 2.27 -
P/NAPS 0.52 0.00 0.63 0.66 0.42 0.50 0.28 13.16%
Price Multiplier on Announcement Date
31/03/12 31/01/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date - - 13/05/11 14/05/10 08/05/09 09/05/08 08/05/07 -
Price 0.00 0.00 0.52 0.54 0.41 0.56 0.43 -
P/RPS 0.00 0.00 0.22 0.27 0.19 0.07 0.07 -
P/EPS 0.00 0.00 89.70 4.95 -8.53 2.02 4.37 -
EY 0.00 0.00 1.11 20.19 -11.73 49.59 22.89 -
DY 0.00 0.00 2.40 4.63 2.16 1.79 2.33 -
P/NAPS 0.00 0.00 0.60 0.66 0.58 0.56 0.28 -

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