[ASTEEL] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
19-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 73.42%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 62,390 269,190 202,926 133,093 68,770 219,341 161,090 -46.83%
PBT 2,432 15,798 13,835 10,418 5,899 14,124 13,165 -67.53%
Tax -686 -5,692 -5,167 -3,880 -2,129 -4,897 -4,956 -73.20%
NP 1,746 10,106 8,668 6,538 3,770 9,227 8,209 -64.33%
-
NP to SH 1,683 10,106 8,668 6,538 3,770 9,227 8,209 -65.19%
-
Tax Rate 28.21% 36.03% 37.35% 37.24% 36.09% 34.67% 37.65% -
Total Cost 60,644 259,084 194,258 126,555 65,000 210,114 152,881 -45.98%
-
Net Worth 102,921 100,931 99,521 97,238 96,471 91,584 91,280 8.32%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 1,928 - - - 3,115 - -
Div Payout % - 19.08% - - - 33.76% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 102,921 100,931 99,521 97,238 96,471 91,584 91,280 8.32%
NOSH 64,730 64,287 64,207 63,972 63,468 62,302 62,095 2.80%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.80% 3.75% 4.27% 4.91% 5.48% 4.21% 5.10% -
ROE 1.64% 10.01% 8.71% 6.72% 3.91% 10.07% 8.99% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 96.38 418.73 316.05 208.05 108.35 352.06 259.42 -48.28%
EPS 2.60 15.72 13.50 10.22 5.94 14.81 13.22 -66.14%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.59 1.57 1.55 1.52 1.52 1.47 1.47 5.36%
Adjusted Per Share Value based on latest NOSH - 64,522
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.87 55.52 41.85 27.45 14.18 45.24 33.22 -46.82%
EPS 0.35 2.08 1.79 1.35 0.78 1.90 1.69 -64.96%
DPS 0.00 0.40 0.00 0.00 0.00 0.64 0.00 -
NAPS 0.2123 0.2082 0.2053 0.2005 0.199 0.1889 0.1883 8.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.68 0.69 0.69 0.75 0.85 0.82 0.87 -
P/RPS 0.71 0.16 0.22 0.36 0.78 0.23 0.34 63.30%
P/EPS 26.15 4.39 5.11 7.34 14.31 5.54 6.58 150.68%
EY 3.82 22.78 19.57 13.63 6.99 18.06 15.20 -60.14%
DY 0.00 4.35 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 0.43 0.44 0.45 0.49 0.56 0.56 0.59 -18.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/04/05 18/02/05 25/10/04 19/07/04 23/04/04 17/02/04 22/10/03 -
Price 0.67 0.67 0.65 0.77 0.84 0.82 0.88 -
P/RPS 0.70 0.16 0.21 0.37 0.78 0.23 0.34 61.76%
P/EPS 25.77 4.26 4.81 7.53 14.14 5.54 6.66 146.26%
EY 3.88 23.46 20.77 13.27 7.07 18.06 15.02 -59.40%
DY 0.00 4.48 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 0.42 0.43 0.42 0.51 0.55 0.56 0.60 -21.14%

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