[ASTEEL] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -33.39%
YoY- -55.36%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 287,501 290,600 287,598 249,560 269,190 270,568 266,186 5.25%
PBT 1,232 5,005 10,242 9,728 15,798 18,446 20,836 -84.74%
Tax -117 -1,457 -2,736 -2,744 -5,692 -6,889 -7,760 -93.85%
NP 1,115 3,548 7,506 6,984 10,106 11,557 13,076 -80.53%
-
NP to SH 620 2,844 6,696 6,732 10,106 11,557 13,076 -86.82%
-
Tax Rate 9.50% 29.11% 26.71% 28.21% 36.03% 37.35% 37.24% -
Total Cost 286,386 287,052 280,092 242,576 259,084 259,010 253,110 8.55%
-
Net Worth 100,505 102,097 103,365 102,921 100,931 99,521 97,238 2.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 652 - - - 1,928 - - -
Div Payout % 105.26% - - - 19.08% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 100,505 102,097 103,365 102,921 100,931 99,521 97,238 2.22%
NOSH 65,263 65,030 65,009 64,730 64,287 64,207 63,972 1.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.39% 1.22% 2.61% 2.80% 3.75% 4.27% 4.91% -
ROE 0.62% 2.79% 6.48% 6.54% 10.01% 11.61% 13.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 440.53 446.87 442.39 385.54 418.73 421.40 416.09 3.86%
EPS 0.95 4.37 10.30 10.40 15.72 18.00 20.44 -87.00%
DPS 1.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.54 1.57 1.59 1.59 1.57 1.55 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 64,730
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 59.29 59.93 59.31 51.47 55.52 55.80 54.90 5.24%
EPS 0.13 0.59 1.38 1.39 2.08 2.38 2.70 -86.69%
DPS 0.13 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.2073 0.2106 0.2132 0.2123 0.2082 0.2053 0.2005 2.24%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.41 0.45 0.52 0.68 0.69 0.69 0.75 -
P/RPS 0.09 0.10 0.12 0.18 0.16 0.16 0.18 -36.92%
P/EPS 43.16 10.29 5.05 6.54 4.39 3.83 3.67 414.82%
EY 2.32 9.72 19.81 15.29 22.78 26.09 27.25 -80.55%
DY 2.44 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.27 0.29 0.33 0.43 0.44 0.45 0.49 -32.71%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 18/11/05 20/07/05 20/04/05 18/02/05 25/10/04 19/07/04 -
Price 0.43 0.43 0.52 0.67 0.67 0.65 0.77 -
P/RPS 0.10 0.10 0.12 0.17 0.16 0.15 0.19 -34.73%
P/EPS 45.26 9.83 5.05 6.44 4.26 3.61 3.77 421.93%
EY 2.21 10.17 19.81 15.52 23.46 27.69 26.55 -80.84%
DY 2.33 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.28 0.27 0.33 0.42 0.43 0.42 0.51 -32.87%

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