[ASTEEL] YoY TTM Result on 31-Mar-2013 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 32.23%
YoY- 62.04%
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/01/12 31/03/12 31/03/11 CAGR
Revenue 429,475 575,268 547,862 518,285 414,135 399,994 460,696 -1.39%
PBT -11,431 -40,313 -1,927 -11,454 -24,048 -29,442 6,362 -
Tax 1,010 7,521 261 1,266 3,686 4,770 -2,336 -
NP -10,421 -32,792 -1,666 -10,188 -20,362 -24,672 4,026 -
-
NP to SH -10,421 -32,792 -1,666 -7,556 -16,866 -19,903 1,133 -
-
Tax Rate - - - - - - 36.72% -
Total Cost 439,896 608,060 549,528 528,473 434,497 424,666 456,670 -0.74%
-
Net Worth 191,399 212,485 198,552 0 0 153,800 168,086 2.62%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/01/12 31/03/12 31/03/11 CAGR
Div - - 3,491 - - - 2,449 -
Div Payout % - - 0.00% - - - 216.20% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/01/12 31/03/12 31/03/11 CAGR
Net Worth 191,399 212,485 198,552 0 0 153,800 168,086 2.62%
NOSH 348,337 348,337 348,337 226,444 194,684 194,684 195,449 12.23%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/01/12 31/03/12 31/03/11 CAGR
NP Margin -2.43% -5.70% -0.30% -1.97% -4.92% -6.17% 0.87% -
ROE -5.44% -15.43% -0.84% 0.00% 0.00% -12.94% 0.67% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/01/12 31/03/12 31/03/11 CAGR
RPS 130.14 165.15 157.28 228.88 212.72 205.46 235.71 -11.18%
EPS -3.16 -9.41 -0.48 -3.34 -8.66 -10.22 0.58 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.25 -
NAPS 0.58 0.61 0.57 0.00 0.00 0.79 0.86 -7.56%
Adjusted Per Share Value based on latest NOSH - 226,444
31/03/16 31/03/15 31/03/14 31/03/13 31/01/12 31/03/12 31/03/11 CAGR
RPS 88.58 118.64 112.99 106.89 85.41 82.50 95.01 -1.39%
EPS -2.15 -6.76 -0.34 -1.56 -3.48 -4.10 0.23 -
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.51 -
NAPS 0.3947 0.4382 0.4095 0.00 0.00 0.3172 0.3467 2.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/01/12 31/03/12 31/03/11 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 31/01/12 30/03/12 31/03/11 -
Price 0.26 0.24 0.36 0.44 0.41 0.41 0.545 -
P/RPS 0.20 0.15 0.23 0.19 0.19 0.20 0.23 -2.75%
P/EPS -8.23 -2.55 -75.27 -13.19 -4.73 -4.01 94.02 -
EY -12.15 -39.22 -1.33 -7.58 -21.13 -24.93 1.06 -
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.29 -
P/NAPS 0.45 0.39 0.63 0.00 0.00 0.52 0.63 -6.50%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/01/12 31/03/12 31/03/11 CAGR
Date 10/05/16 28/05/15 28/05/14 - - - 13/05/11 -
Price 0.255 0.22 0.365 0.00 0.00 0.00 0.52 -
P/RPS 0.20 0.13 0.23 0.00 0.00 0.00 0.22 -1.88%
P/EPS -8.08 -2.34 -76.32 0.00 0.00 0.00 89.70 -
EY -12.38 -42.79 -1.31 0.00 0.00 0.00 1.11 -
DY 0.00 0.00 2.75 0.00 0.00 0.00 2.40 -
P/NAPS 0.44 0.36 0.64 0.00 0.00 0.00 0.60 -6.00%

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