[ASTEEL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 107.73%
YoY- 183.05%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 466,399 463,065 484,626 469,832 341,483 329,222 308,728 31.56%
PBT 17,266 24,413 31,426 31,840 15,575 8,026 -8,278 -
Tax -4,749 -6,256 -7,870 -8,212 -5,218 -3,946 -1,604 105.78%
NP 12,517 18,157 23,556 23,628 10,357 4,080 -9,882 -
-
NP to SH 9,557 15,852 20,208 20,644 9,938 4,170 -8,036 -
-
Tax Rate 27.50% 25.63% 25.04% 25.79% 33.50% 49.17% - -
Total Cost 453,882 444,908 461,070 446,204 331,126 325,142 318,610 26.52%
-
Net Worth 171,986 174,033 160,256 160,303 154,547 146,624 141,120 14.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,442 - - - 4,890 - - -
Div Payout % 25.56% - - - 49.21% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 171,986 174,033 160,256 160,303 154,547 146,624 141,120 14.05%
NOSH 195,439 195,542 195,435 195,492 195,629 195,499 196,000 -0.19%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.68% 3.92% 4.86% 5.03% 3.03% 1.24% -3.20% -
ROE 5.56% 9.11% 12.61% 12.88% 6.43% 2.84% -5.69% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 238.64 236.81 247.97 240.33 174.56 168.40 157.51 31.81%
EPS 4.89 8.11 10.34 10.56 5.08 2.13 -4.10 -
DPS 1.25 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.88 0.89 0.82 0.82 0.79 0.75 0.72 14.27%
Adjusted Per Share Value based on latest NOSH - 195,492
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 96.19 95.50 99.95 96.90 70.43 67.90 63.67 31.56%
EPS 1.97 3.27 4.17 4.26 2.05 0.86 -1.66 -
DPS 0.50 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.3547 0.3589 0.3305 0.3306 0.3187 0.3024 0.291 14.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.54 0.55 0.52 0.54 0.46 0.44 0.40 -
P/RPS 0.23 0.23 0.21 0.22 0.26 0.26 0.25 -5.39%
P/EPS 11.04 6.78 5.03 5.11 9.06 20.62 -9.76 -
EY 9.06 14.74 19.88 19.56 11.04 4.85 -10.25 -
DY 2.31 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.61 0.62 0.63 0.66 0.58 0.59 0.56 5.85%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 08/11/10 30/07/10 14/05/10 24/02/10 28/10/09 31/07/09 -
Price 0.55 0.55 0.52 0.54 0.48 0.45 0.41 -
P/RPS 0.23 0.23 0.21 0.22 0.27 0.27 0.26 -7.82%
P/EPS 11.25 6.78 5.03 5.11 9.45 21.09 -10.00 -
EY 8.89 14.74 19.88 19.56 10.58 4.74 -10.00 -
DY 2.27 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.63 0.62 0.63 0.66 0.61 0.60 0.57 6.88%

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