[ASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 37.78%
YoY- 52.81%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 161,090 106,009 55,942 159,138 114,259 71,645 34,442 179.41%
PBT 13,165 9,884 5,383 16,612 11,909 7,029 3,212 155.89%
Tax -4,956 -3,718 -2,077 -3,287 -2,238 -1,328 -666 280.69%
NP 8,209 6,166 3,306 13,325 9,671 5,701 2,546 118.09%
-
NP to SH 8,209 6,166 3,306 13,325 9,671 5,701 2,546 118.09%
-
Tax Rate 37.65% 37.62% 38.58% 19.79% 18.79% 18.89% 20.73% -
Total Cost 152,881 99,843 52,636 145,813 104,588 65,944 31,896 184.00%
-
Net Worth 91,280 89,236 89,823 84,779 81,606 77,575 73,657 15.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,037 - - - -
Div Payout % - - - 15.29% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,280 89,236 89,823 84,779 81,606 77,575 73,657 15.35%
NOSH 62,095 61,969 62,377 40,759 40,600 40,403 40,031 33.96%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.10% 5.82% 5.91% 8.37% 8.46% 7.96% 7.39% -
ROE 8.99% 6.91% 3.68% 15.72% 11.85% 7.35% 3.46% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 259.42 171.07 89.68 390.43 281.42 177.32 86.04 108.56%
EPS 13.22 9.95 5.30 21.71 23.82 14.11 6.36 62.80%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.44 2.08 2.01 1.92 1.84 -13.88%
Adjusted Per Share Value based on latest NOSH - 41,263
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.22 21.86 11.54 32.82 23.56 14.78 7.10 179.48%
EPS 1.69 1.27 0.68 2.75 1.99 1.18 0.53 116.48%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.1883 0.184 0.1853 0.1749 0.1683 0.16 0.1519 15.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.87 0.77 0.72 0.67 0.91 0.86 0.90 -
P/RPS 0.34 0.45 0.80 0.17 0.32 0.48 1.05 -52.81%
P/EPS 6.58 7.74 13.58 2.05 3.82 6.09 14.15 -39.94%
EY 15.20 12.92 7.36 48.79 26.18 16.41 7.07 66.49%
DY 0.00 0.00 0.00 7.46 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.50 0.32 0.45 0.45 0.49 13.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 22/10/03 24/07/03 05/05/03 17/02/03 25/10/02 22/07/02 26/04/02 -
Price 0.88 0.81 0.69 0.73 0.93 0.84 1.00 -
P/RPS 0.34 0.47 0.77 0.19 0.33 0.47 1.16 -55.84%
P/EPS 6.66 8.14 13.02 2.23 3.90 5.95 15.72 -43.56%
EY 15.02 12.28 7.68 44.78 25.61 16.80 6.36 77.24%
DY 0.00 0.00 0.00 6.85 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.48 0.35 0.46 0.44 0.54 7.26%

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