[ASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
14-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 23.58%
YoY- -16.44%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 114,259 71,645 34,442 128,980 95,563 65,614 31,361 136.58%
PBT 11,909 7,029 3,212 10,200 7,838 5,255 2,510 182.09%
Tax -2,238 -1,328 -666 -1,480 -782 -655 -141 530.51%
NP 9,671 5,701 2,546 8,720 7,056 4,600 2,369 155.21%
-
NP to SH 9,671 5,701 2,546 8,720 7,056 4,600 2,369 155.21%
-
Tax Rate 18.79% 18.89% 20.73% 14.51% 9.98% 12.46% 5.62% -
Total Cost 104,588 65,944 31,896 120,260 88,507 61,014 28,992 135.03%
-
Net Worth 81,606 77,575 73,657 71,632 72,399 70,032 67,836 13.09%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 3,001 - - - -
Div Payout % - - - 34.42% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 81,606 77,575 73,657 71,632 72,399 70,032 67,836 13.09%
NOSH 40,600 40,403 40,031 40,018 40,000 40,000 40,016 0.96%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.46% 7.96% 7.39% 6.76% 7.38% 7.01% 7.55% -
ROE 11.85% 7.35% 3.46% 12.17% 9.75% 6.57% 3.49% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 281.42 177.32 86.04 322.30 238.91 164.04 78.37 134.31%
EPS 23.82 14.11 6.36 21.79 17.64 11.50 5.92 152.76%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.01 1.92 1.84 1.79 1.81 1.7508 1.6952 12.01%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 23.56 14.78 7.10 26.60 19.71 13.53 6.47 136.50%
EPS 1.99 1.18 0.53 1.80 1.46 0.95 0.49 154.33%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.1683 0.16 0.1519 0.1477 0.1493 0.1444 0.1399 13.09%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.91 0.86 0.90 0.85 0.71 0.76 0.77 -
P/RPS 0.32 0.48 1.05 0.26 0.30 0.46 0.98 -52.54%
P/EPS 3.82 6.09 14.15 3.90 4.02 6.61 13.01 -55.79%
EY 26.18 16.41 7.07 25.64 24.85 15.13 7.69 126.13%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.49 0.47 0.39 0.43 0.45 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/10/02 22/07/02 26/04/02 14/02/02 19/10/01 27/07/01 17/04/01 -
Price 0.93 0.84 1.00 0.86 0.73 0.81 0.75 -
P/RPS 0.33 0.47 1.16 0.27 0.31 0.49 0.96 -50.89%
P/EPS 3.90 5.95 15.72 3.95 4.14 7.04 12.67 -54.37%
EY 25.61 16.80 6.36 25.34 24.16 14.20 7.89 119.06%
DY 0.00 0.00 0.00 8.72 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.54 0.48 0.40 0.46 0.44 3.00%

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