[ASTEEL] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
04-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 59.82%
YoY- 12.39%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 237,290 232,364 184,705 171,445 144,000 182,768 200,890 11.75%
PBT 10,608 8,696 -1,101 -666 -6,222 -2,960 4,323 82.02%
Tax -4,482 -3,660 -4,783 -3,933 -5,240 -9,124 -12,298 -49.00%
NP 6,126 5,036 -5,884 -4,600 -11,462 -12,084 -7,975 -
-
NP to SH 5,420 5,256 -5,708 -4,618 -11,494 -12,624 -8,060 -
-
Tax Rate 42.25% 42.09% - - - - 284.48% -
Total Cost 231,164 227,328 190,589 176,045 155,462 194,852 208,865 7.00%
-
Net Worth 55,386 54,706 54,706 45,584 45,584 35,064 35,064 35.66%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 55,386 54,706 54,706 45,584 45,584 35,064 35,064 35.66%
NOSH 428,703 420,821 420,821 350,648 350,648 350,648 350,648 14.35%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.58% 2.17% -3.19% -2.68% -7.96% -6.61% -3.97% -
ROE 9.79% 9.61% -10.43% -10.13% -25.21% -36.00% -22.99% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 55.70 55.22 43.89 48.89 41.07 52.12 57.29 -1.86%
EPS 1.28 1.24 -1.55 -1.32 -3.28 -3.60 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.10 0.10 19.13%
Adjusted Per Share Value based on latest NOSH - 350,648
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 48.94 47.92 38.09 35.36 29.70 37.69 41.43 11.75%
EPS 1.12 1.08 -1.18 -0.95 -2.37 -2.60 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1142 0.1128 0.1128 0.094 0.094 0.0723 0.0723 35.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.20 0.20 0.22 0.11 0.09 0.07 0.12 -
P/RPS 0.36 0.36 0.50 0.22 0.22 0.13 0.21 43.28%
P/EPS 15.72 16.01 -16.22 -8.35 -2.75 -1.94 -5.22 -
EY 6.36 6.24 -6.17 -11.97 -36.42 -51.43 -19.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.54 1.69 0.85 0.69 0.70 1.20 18.11%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 05/08/21 07/05/21 26/02/21 04/11/20 05/08/20 12/06/20 27/02/20 -
Price 0.21 0.27 0.24 0.105 0.10 0.095 0.105 -
P/RPS 0.38 0.49 0.55 0.21 0.24 0.18 0.18 64.64%
P/EPS 16.51 21.62 -17.69 -7.97 -3.05 -2.64 -4.57 -
EY 6.06 4.63 -5.65 -12.54 -32.78 -37.90 -21.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.08 1.85 0.81 0.77 0.95 1.05 33.55%

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