[ASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.1%
YoY- 184.19%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Revenue 261,440 126,631 560,343 424,127 275,620 139,112 139,112 56.38%
PBT -4,144 168 541 7,649 7,125 2,635 2,635 -
Tax 441 -49 -41 -881 -491 -352 -352 -
NP -3,703 119 500 6,768 6,634 2,283 2,283 -
-
NP to SH -3,703 119 500 6,523 6,389 2,038 2,038 -
-
Tax Rate - 29.17% 7.58% 11.52% 6.89% 13.36% 13.36% -
Total Cost 265,143 126,512 559,843 417,359 268,986 136,829 136,829 59.81%
-
Net Worth 191,585 198,552 172,899 164,493 145,890 0 143,051 23.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Div - - 3,033 - - - - -
Div Payout % - - 606.67% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Net Worth 191,585 198,552 172,899 164,493 145,890 0 143,051 23.00%
NOSH 348,337 348,337 303,333 283,608 251,535 226,444 195,961 50.33%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
NP Margin -1.42% 0.09% 0.09% 1.60% 2.41% 1.64% 1.64% -
ROE -1.93% 0.06% 0.29% 3.97% 4.38% 0.00% 1.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 75.05 36.35 184.73 149.55 109.58 61.43 70.99 4.02%
EPS -1.06 0.03 0.09 2.30 2.54 0.90 1.04 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.57 0.57 0.58 0.58 0.00 0.73 -18.18%
Adjusted Per Share Value based on latest NOSH - 332,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 53.92 26.12 115.57 87.47 56.84 28.69 28.69 56.38%
EPS -0.76 0.02 0.10 1.35 1.32 0.42 0.42 -
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.3951 0.4095 0.3566 0.3393 0.3009 0.00 0.295 23.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 -
Price 0.34 0.36 0.375 0.375 0.415 0.44 0.425 -
P/RPS 0.45 0.99 0.20 0.25 0.38 0.72 0.60 -18.44%
P/EPS -31.98 1,053.79 227.50 16.30 16.34 48.89 40.87 -
EY -3.13 0.09 0.44 6.13 6.12 2.05 2.45 -
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.66 0.65 0.72 0.00 0.58 4.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 29/08/14 28/05/14 28/02/14 29/11/13 29/07/13 - 15/04/13 -
Price 0.36 0.365 0.355 0.37 0.39 0.00 0.48 -
P/RPS 0.48 1.00 0.19 0.25 0.36 0.00 0.68 -21.87%
P/EPS -33.86 1,068.43 215.37 16.09 15.35 0.00 46.15 -
EY -2.95 0.09 0.46 6.22 6.51 0.00 2.17 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.62 0.64 0.67 0.00 0.66 -1.07%

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