[ASTEEL] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -12.56%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 290,600 287,598 249,560 269,190 270,568 266,186 275,080 3.72%
PBT 5,005 10,242 9,728 15,798 18,446 20,836 23,596 -64.39%
Tax -1,457 -2,736 -2,744 -5,692 -6,889 -7,760 -8,516 -69.14%
NP 3,548 7,506 6,984 10,106 11,557 13,076 15,080 -61.85%
-
NP to SH 2,844 6,696 6,732 10,106 11,557 13,076 15,080 -67.08%
-
Tax Rate 29.11% 26.71% 28.21% 36.03% 37.35% 37.24% 36.09% -
Total Cost 287,052 280,092 242,576 259,084 259,010 253,110 260,000 6.81%
-
Net Worth 102,097 103,365 102,921 100,931 99,521 97,238 96,471 3.84%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,928 - - - -
Div Payout % - - - 19.08% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 102,097 103,365 102,921 100,931 99,521 97,238 96,471 3.84%
NOSH 65,030 65,009 64,730 64,287 64,207 63,972 63,468 1.63%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.22% 2.61% 2.80% 3.75% 4.27% 4.91% 5.48% -
ROE 2.79% 6.48% 6.54% 10.01% 11.61% 13.45% 15.63% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 446.87 442.39 385.54 418.73 421.40 416.09 433.42 2.05%
EPS 4.37 10.30 10.40 15.72 18.00 20.44 23.76 -67.62%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.57 1.59 1.59 1.57 1.55 1.52 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 64,484
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 59.93 59.31 51.47 55.52 55.80 54.90 56.73 3.72%
EPS 0.59 1.38 1.39 2.08 2.38 2.70 3.11 -66.95%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.2106 0.2132 0.2123 0.2082 0.2053 0.2005 0.199 3.84%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.45 0.52 0.68 0.69 0.69 0.75 0.85 -
P/RPS 0.10 0.12 0.18 0.16 0.16 0.18 0.20 -36.97%
P/EPS 10.29 5.05 6.54 4.39 3.83 3.67 3.58 102.02%
EY 9.72 19.81 15.29 22.78 26.09 27.25 27.95 -50.51%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.43 0.44 0.45 0.49 0.56 -35.48%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 20/07/05 20/04/05 18/02/05 25/10/04 19/07/04 23/04/04 -
Price 0.43 0.52 0.67 0.67 0.65 0.77 0.84 -
P/RPS 0.10 0.12 0.17 0.16 0.15 0.19 0.19 -34.78%
P/EPS 9.83 5.05 6.44 4.26 3.61 3.77 3.54 97.43%
EY 10.17 19.81 15.52 23.46 27.69 26.55 28.29 -49.41%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.42 0.43 0.42 0.51 0.55 -37.74%

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