[ASTEEL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
01-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 254.96%
YoY- 293.09%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 485,512 461,882 445,672 432,822 393,804 377,107 367,640 20.34%
PBT 26,444 20,556 18,914 16,350 5,488 2,439 1,640 537.16%
Tax -6,628 -4,639 -4,849 -4,070 -1,380 -215 -540 431.28%
NP 19,816 15,917 14,065 12,280 4,108 2,224 1,100 585.99%
-
NP to SH 17,652 14,427 12,624 10,450 2,944 1,127 -104 -
-
Tax Rate 25.06% 22.57% 25.64% 24.89% 25.15% 8.82% 32.93% -
Total Cost 465,696 445,965 431,606 420,542 389,696 374,883 366,540 17.28%
-
Net Worth 128,413 123,808 65,161 65,149 101,607 100,973 99,449 18.56%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,258 - - - 651 - -
Div Payout % - 22.58% - - - 57.80% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 128,413 123,808 65,161 65,149 101,607 100,973 99,449 18.56%
NOSH 65,184 65,162 65,161 65,149 65,132 65,144 65,000 0.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.08% 3.45% 3.16% 2.84% 1.04% 0.59% 0.30% -
ROE 13.75% 11.65% 19.37% 16.04% 2.90% 1.12% -0.10% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 744.83 708.81 683.95 664.35 604.62 578.88 565.60 20.12%
EPS 27.08 22.14 9.68 8.02 4.52 1.73 -0.16 -
DPS 0.00 5.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.97 1.90 1.00 1.00 1.56 1.55 1.53 18.33%
Adjusted Per Share Value based on latest NOSH - 65,137
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 100.13 95.26 91.92 89.27 81.22 77.77 75.82 20.35%
EPS 3.64 2.98 2.60 2.16 0.61 0.23 -0.02 -
DPS 0.00 0.67 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.2648 0.2553 0.1344 0.1344 0.2096 0.2082 0.2051 18.54%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.56 0.48 0.44 0.44 0.41 0.41 -
P/RPS 0.07 0.08 0.07 0.07 0.07 0.07 0.07 0.00%
P/EPS 1.85 2.53 2.48 2.74 9.73 23.70 -256.25 -
EY 54.16 39.54 40.36 36.45 10.27 4.22 -0.39 -
DY 0.00 8.93 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.25 0.29 0.48 0.44 0.28 0.26 0.27 -4.99%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/05/08 28/02/08 31/10/07 01/08/07 08/05/07 27/02/07 27/10/06 -
Price 0.56 0.50 0.49 0.45 0.43 0.46 0.40 -
P/RPS 0.08 0.07 0.07 0.07 0.07 0.08 0.07 9.30%
P/EPS 2.07 2.26 2.53 2.81 9.51 26.59 -250.00 -
EY 48.36 44.28 39.54 35.64 10.51 3.76 -0.40 -
DY 0.00 10.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.28 0.26 0.49 0.45 0.28 0.30 0.26 5.05%

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