[MASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -78.76%
YoY- -91.11%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 845,451 574,897 280,222 1,496,853 1,147,928 759,496 434,802 55.72%
PBT -22,943 -25,041 -11,444 4,838 28,986 25,036 19,972 -
Tax 13,950 5,971 2,766 1,867 2,589 668 -2,250 -
NP -8,993 -19,070 -8,678 6,705 31,575 25,704 17,722 -
-
NP to SH -8,993 -19,070 -8,678 6,705 31,575 25,704 17,722 -
-
Tax Rate - - - -38.59% -8.93% -2.67% 11.27% -
Total Cost 854,444 593,967 288,900 1,490,148 1,116,353 733,792 417,080 61.23%
-
Net Worth 723,460 634,091 646,858 659,511 678,849 677,473 671,336 5.10%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 723,460 634,091 646,858 659,511 678,849 677,473 671,336 5.10%
NOSH 427,329 427,329 427,329 427,329 427,239 427,239 427,239 0.01%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -1.06% -3.32% -3.10% 0.45% 2.75% 3.38% 4.08% -
ROE -1.24% -3.01% -1.34% 1.02% 4.65% 3.79% 2.64% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 198.67 135.09 65.85 351.79 270.56 179.37 102.98 54.90%
EPS -2.11 -4.48 -2.04 1.58 7.44 6.07 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.49 1.52 1.55 1.60 1.60 1.59 4.55%
Adjusted Per Share Value based on latest NOSH - 427,329
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 122.07 83.00 40.46 216.12 165.74 109.66 62.78 55.72%
EPS -1.30 -2.75 -1.25 0.97 4.56 3.71 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0445 0.9155 0.9339 0.9522 0.9801 0.9781 0.9693 5.10%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.40 0.48 0.485 0.385 0.62 0.60 0.75 -
P/RPS 0.20 0.36 0.74 0.11 0.23 0.33 0.73 -57.78%
P/EPS -18.93 -10.71 -23.78 24.43 8.33 9.88 17.87 -
EY -5.28 -9.34 -4.20 4.09 12.00 10.12 5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.32 0.25 0.39 0.38 0.47 -36.08%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 30/08/19 30/05/19 28/02/19 29/11/18 29/08/18 25/05/18 -
Price 0.345 0.405 0.435 0.425 0.42 0.68 0.78 -
P/RPS 0.17 0.30 0.66 0.12 0.16 0.38 0.76 -63.11%
P/EPS -16.33 -9.04 -21.33 26.97 5.64 11.20 18.58 -
EY -6.13 -11.06 -4.69 3.71 17.72 8.93 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.29 0.27 0.26 0.43 0.49 -44.94%

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