[ASTEEL] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
29-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 42.33%
YoY- 20.37%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 182,768 200,890 194,686 195,118 205,140 337,434 333,584 -33.01%
PBT -2,960 4,323 5,798 7,612 5,460 -132,525 -12,893 -62.47%
Tax -9,124 -12,298 -10,805 -13,422 -15,680 -987 -1,241 277.64%
NP -12,084 -7,975 -5,006 -5,810 -10,220 -133,512 -14,134 -9.91%
-
NP to SH -12,624 -8,060 -5,272 -5,912 -10,252 -133,615 -14,193 -7.50%
-
Tax Rate - 284.48% 186.36% 176.33% 287.18% - - -
Total Cost 194,852 208,865 199,693 200,928 215,360 470,946 347,718 -32.00%
-
Net Worth 35,064 35,064 42,077 42,077 42,082 4,558,894 16,832,840 -98.36%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 35,064 35,064 42,077 42,077 42,082 4,558,894 16,832,840 -98.36%
NOSH 350,648 350,648 350,648 350,648 350,684 350,684 350,684 -0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -6.61% -3.97% -2.57% -2.98% -4.98% -39.57% -4.24% -
ROE -36.00% -22.99% -12.53% -14.05% -24.36% -2.93% -0.08% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 52.12 57.29 55.52 55.64 58.50 96.22 95.12 -33.01%
EPS -3.60 -2.30 -1.51 -1.68 -2.92 -38.10 -4.05 -7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.12 0.12 0.12 13.00 48.00 -98.36%
Adjusted Per Share Value based on latest NOSH - 350,648
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 37.69 41.43 40.15 40.24 42.31 69.59 68.80 -33.02%
EPS -2.60 -1.66 -1.09 -1.22 -2.11 -27.56 -2.93 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0723 0.0868 0.0868 0.0868 9.4023 34.7162 -98.36%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.07 0.12 0.105 0.10 0.115 0.105 0.205 -
P/RPS 0.13 0.21 0.19 0.18 0.20 0.11 0.22 -29.55%
P/EPS -1.94 -5.22 -6.98 -5.93 -3.93 -0.28 -5.07 -47.26%
EY -51.43 -19.16 -14.32 -16.86 -25.42 -362.87 -19.74 89.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.20 0.88 0.83 0.96 0.01 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 12/06/20 27/02/20 22/11/19 29/07/19 23/05/19 20/02/19 24/10/18 -
Price 0.095 0.105 0.095 0.10 0.11 0.135 0.20 -
P/RPS 0.18 0.18 0.17 0.18 0.19 0.14 0.21 -9.75%
P/EPS -2.64 -4.57 -6.32 -5.93 -3.76 -0.35 -4.94 -34.12%
EY -37.90 -21.89 -15.83 -16.86 -26.58 -282.23 -20.24 51.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.05 0.79 0.83 0.92 0.01 0.00 -

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