[ASTEEL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -226.63%
YoY- -285.42%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 273,643 164,210 537,690 393,518 261,440 126,631 560,343 -38.06%
PBT -10,482 -8,052 -32,093 -14,298 -4,144 168 541 -
Tax 2,458 2,021 5,451 2,203 441 -49 -41 -
NP -8,024 -6,031 -26,642 -12,095 -3,703 119 500 -
-
NP to SH -8,024 -6,031 -26,642 -12,095 -3,703 119 500 -
-
Tax Rate - - - - - 29.17% 7.58% -
Total Cost 281,667 170,241 564,332 405,613 265,143 126,512 559,843 -36.82%
-
Net Worth 209,002 212,485 215,969 181,135 191,585 198,552 172,899 13.51%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 3,033 -
Div Payout % - - - - - - 606.67% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 209,002 212,485 215,969 181,135 191,585 198,552 172,899 13.51%
NOSH 348,337 348,337 348,337 348,337 348,337 348,337 303,333 9.68%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.93% -3.67% -4.95% -3.07% -1.42% 0.09% 0.09% -
ROE -3.84% -2.84% -12.34% -6.68% -1.93% 0.06% 0.29% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 78.56 47.14 154.36 112.97 75.05 36.35 184.73 -43.53%
EPS -2.30 -1.73 -7.65 -3.47 -1.06 0.03 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.60 0.61 0.62 0.52 0.55 0.57 0.57 3.48%
Adjusted Per Share Value based on latest NOSH - 348,337
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.44 33.87 110.89 81.16 53.92 26.12 115.57 -38.06%
EPS -1.65 -1.24 -5.49 -2.49 -0.76 0.02 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
NAPS 0.431 0.4382 0.4454 0.3736 0.3951 0.4095 0.3566 13.50%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.22 0.24 0.265 0.36 0.34 0.36 0.375 -
P/RPS 0.28 0.51 0.17 0.32 0.45 0.99 0.20 25.22%
P/EPS -9.55 -13.86 -3.46 -10.37 -31.98 1,053.79 227.50 -
EY -10.47 -7.21 -28.86 -9.65 -3.13 0.09 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 0.37 0.39 0.43 0.69 0.62 0.63 0.66 -32.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 25/02/15 20/11/14 29/08/14 28/05/14 28/02/14 -
Price 0.205 0.22 0.26 0.305 0.36 0.365 0.355 -
P/RPS 0.26 0.47 0.17 0.27 0.48 1.00 0.19 23.32%
P/EPS -8.90 -12.71 -3.40 -8.78 -33.86 1,068.43 215.37 -
EY -11.24 -7.87 -29.42 -11.38 -2.95 0.09 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
P/NAPS 0.34 0.36 0.42 0.59 0.65 0.64 0.62 -33.07%

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