[ASTEEL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 98.08%
YoY- -103.66%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 432,822 393,804 377,107 367,640 340,632 308,980 287,501 31.45%
PBT 16,350 5,488 2,439 1,640 -6,056 -22,080 1,232 463.19%
Tax -4,070 -1,380 -215 -540 1,638 4,408 -117 972.57%
NP 12,280 4,108 2,224 1,100 -4,418 -17,672 1,115 397.19%
-
NP to SH 10,450 2,944 1,127 -104 -5,412 -18,192 620 560.78%
-
Tax Rate 24.89% 25.15% 8.82% 32.93% - - 9.50% -
Total Cost 420,542 389,696 374,883 366,540 345,050 326,652 286,386 29.28%
-
Net Worth 65,149 101,607 100,973 99,449 97,155 95,781 100,505 -25.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 651 - - - 652 -
Div Payout % - - 57.80% - - - 105.26% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 65,149 101,607 100,973 99,449 97,155 95,781 100,505 -25.15%
NOSH 65,149 65,132 65,144 65,000 65,204 65,157 65,263 -0.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.84% 1.04% 0.59% 0.30% -1.30% -5.72% 0.39% -
ROE 16.04% 2.90% 1.12% -0.10% -5.57% -18.99% 0.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 664.35 604.62 578.88 565.60 522.40 474.20 440.53 31.60%
EPS 8.02 4.52 1.73 -0.16 -8.30 -27.92 0.95 316.22%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.56 1.55 1.53 1.49 1.47 1.54 -25.07%
Adjusted Per Share Value based on latest NOSH - 65,235
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 89.27 81.22 77.77 75.82 70.25 63.72 59.29 31.46%
EPS 2.16 0.61 0.23 -0.02 -1.12 -3.75 0.13 554.49%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.13 -
NAPS 0.1344 0.2096 0.2082 0.2051 0.2004 0.1975 0.2073 -25.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.44 0.44 0.41 0.41 0.41 0.41 0.41 -
P/RPS 0.07 0.07 0.07 0.07 0.08 0.09 0.09 -15.46%
P/EPS 2.74 9.73 23.70 -256.25 -4.94 -1.47 43.16 -84.16%
EY 36.45 10.27 4.22 -0.39 -20.24 -68.10 2.32 530.46%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.44 -
P/NAPS 0.44 0.28 0.26 0.27 0.28 0.28 0.27 38.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 01/08/07 08/05/07 27/02/07 27/10/06 26/07/06 05/05/06 27/02/06 -
Price 0.45 0.43 0.46 0.40 0.39 0.42 0.43 -
P/RPS 0.07 0.07 0.08 0.07 0.07 0.09 0.10 -21.21%
P/EPS 2.81 9.51 26.59 -250.00 -4.70 -1.50 45.26 -84.40%
EY 35.64 10.51 3.76 -0.40 -21.28 -66.48 2.21 541.56%
DY 0.00 0.00 2.17 0.00 0.00 0.00 2.33 -
P/NAPS 0.45 0.28 0.30 0.26 0.26 0.29 0.28 37.32%

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