[MASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 151.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 141,808 69,719 280,810 226,987 123,671 48,032 242,405 -30.07%
PBT 10,149 4,677 35,950 30,429 12,111 1,233 19,634 -35.61%
Tax 0 0 0 0 0 0 0 -
NP 10,149 4,677 35,950 30,429 12,111 1,233 19,634 -35.61%
-
NP to SH 10,149 4,677 35,950 30,429 12,111 1,233 19,634 -35.61%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 131,659 65,042 244,860 196,558 111,560 46,799 222,771 -29.59%
-
Net Worth 205,368 191,847 139,478 0 0 0 135,589 31.92%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 205,368 191,847 139,478 0 0 0 135,589 31.92%
NOSH 119,399 113,519 80,623 66,847 54,850 54,800 48,252 83.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.16% 6.71% 12.80% 13.41% 9.79% 2.57% 8.10% -
ROE 4.94% 2.44% 25.77% 0.00% 0.00% 0.00% 14.48% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 118.77 61.42 348.30 339.56 225.47 87.65 502.37 -61.79%
EPS 8.50 4.12 44.59 45.52 22.08 2.25 40.69 -64.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.73 0.00 0.00 0.00 2.81 -27.93%
Adjusted Per Share Value based on latest NOSH - 66,850
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.89 10.27 41.37 33.44 18.22 7.08 35.71 -30.07%
EPS 1.50 0.69 5.30 4.48 1.78 0.18 2.89 -35.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3026 0.2826 0.2055 0.00 0.00 0.00 0.1998 31.91%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 - - - - - -
Price 0.79 1.03 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.67 1.68 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.29 25.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.76 4.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.61 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 25/05/05 25/02/05 - - - - -
Price 0.67 0.87 1.13 0.00 0.00 0.00 0.00 -
P/RPS 0.56 1.42 0.32 0.00 0.00 0.00 0.00 -
P/EPS 7.88 21.12 2.53 0.00 0.00 0.00 0.00 -
EY 12.69 4.74 39.46 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.65 0.00 0.00 0.00 0.00 -

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