[ASTEEL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -21.56%
YoY- 280.08%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 455,432 447,020 466,399 463,065 484,626 469,832 341,483 21.22%
PBT -2,570 -11,780 17,266 24,413 31,426 31,840 15,575 -
Tax 28 1,440 -4,749 -6,256 -7,870 -8,212 -5,218 -
NP -2,542 -10,340 12,517 18,157 23,556 23,628 10,357 -
-
NP to SH -4,776 -13,056 9,557 15,852 20,208 20,644 9,938 -
-
Tax Rate - - 27.50% 25.63% 25.04% 25.79% 33.50% -
Total Cost 457,974 457,360 453,882 444,908 461,070 446,204 331,126 24.20%
-
Net Worth 166,377 168,086 171,986 174,033 160,256 160,303 154,547 5.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,442 - - - 4,890 -
Div Payout % - - 25.56% - - - 49.21% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 166,377 168,086 171,986 174,033 160,256 160,303 154,547 5.05%
NOSH 195,737 195,449 195,439 195,542 195,435 195,492 195,629 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.56% -2.31% 2.68% 3.92% 4.86% 5.03% 3.03% -
ROE -2.87% -7.77% 5.56% 9.11% 12.61% 12.88% 6.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 232.67 228.71 238.64 236.81 247.97 240.33 174.56 21.17%
EPS -2.44 -6.68 4.89 8.11 10.34 10.56 5.08 -
DPS 0.00 0.00 1.25 0.00 0.00 0.00 2.50 -
NAPS 0.85 0.86 0.88 0.89 0.82 0.82 0.79 5.01%
Adjusted Per Share Value based on latest NOSH - 196,263
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.93 92.19 96.19 95.50 99.95 96.90 70.43 21.22%
EPS -0.99 -2.69 1.97 3.27 4.17 4.26 2.05 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.01 -
NAPS 0.3431 0.3467 0.3547 0.3589 0.3305 0.3306 0.3187 5.05%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.49 0.545 0.54 0.55 0.52 0.54 0.46 -
P/RPS 0.21 0.24 0.23 0.23 0.21 0.22 0.26 -13.30%
P/EPS -20.08 -8.16 11.04 6.78 5.03 5.11 9.06 -
EY -4.98 -12.26 9.06 14.74 19.88 19.56 11.04 -
DY 0.00 0.00 2.31 0.00 0.00 0.00 5.43 -
P/NAPS 0.58 0.63 0.61 0.62 0.63 0.66 0.58 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 02/08/11 13/05/11 28/02/11 08/11/10 30/07/10 14/05/10 24/02/10 -
Price 0.50 0.52 0.55 0.55 0.52 0.54 0.48 -
P/RPS 0.21 0.23 0.23 0.23 0.21 0.22 0.27 -15.46%
P/EPS -20.49 -7.78 11.25 6.78 5.03 5.11 9.45 -
EY -4.88 -12.85 8.89 14.74 19.88 19.56 10.58 -
DY 0.00 0.00 2.27 0.00 0.00 0.00 5.21 -
P/NAPS 0.59 0.60 0.63 0.62 0.63 0.66 0.61 -2.20%

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