[ASTEEL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -98.1%
YoY- 14.58%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 275,620 139,112 139,112 461,744 337,584 221,683 101,820 121.90%
PBT 7,125 2,635 2,635 -20,722 -9,702 -3,998 -3,734 -
Tax -491 -352 -352 1,979 504 9 738 -
NP 6,634 2,283 2,283 -18,743 -9,198 -3,989 -2,996 -
-
NP to SH 6,389 2,038 2,038 -15,349 -7,748 -3,717 -2,161 -
-
Tax Rate 6.89% 13.36% 13.36% - - - - -
Total Cost 268,986 136,829 136,829 480,487 346,782 225,672 104,816 112.62%
-
Net Worth 145,890 0 143,051 142,735 150,655 154,548 153,800 -4.13%
Dividend
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 145,890 0 143,051 142,735 150,655 154,548 153,800 -4.13%
NOSH 251,535 226,444 195,961 195,528 195,656 195,631 194,684 22.76%
Ratio Analysis
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.41% 1.64% 1.64% -4.06% -2.72% -1.80% -2.94% -
ROE 4.38% 0.00% 1.42% -10.75% -5.14% -2.41% -1.41% -
Per Share
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 109.58 61.43 70.99 236.15 172.54 113.32 52.30 80.76%
EPS 2.54 0.90 1.04 -6.76 -3.41 -1.64 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.00 0.73 0.73 0.77 0.79 0.79 -21.91%
Adjusted Per Share Value based on latest NOSH - 195,368
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.84 28.69 28.69 95.23 69.62 45.72 21.00 121.88%
EPS 1.32 0.42 0.42 -3.17 -1.60 -0.77 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.00 0.295 0.2944 0.3107 0.3187 0.3172 -4.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/01/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.415 0.44 0.425 0.46 0.41 0.43 0.41 -
P/RPS 0.38 0.72 0.60 0.19 0.24 0.38 0.78 -43.76%
P/EPS 16.34 48.89 40.87 -5.86 -10.35 -22.63 -36.94 -
EY 6.12 2.05 2.45 -17.07 -9.66 -4.42 -2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.58 0.63 0.53 0.54 0.52 29.75%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/07/13 - 15/04/13 28/02/13 30/11/12 31/07/12 18/05/12 -
Price 0.39 0.00 0.48 0.405 0.43 0.44 0.37 -
P/RPS 0.36 0.00 0.68 0.17 0.25 0.39 0.71 -41.93%
P/EPS 15.35 0.00 46.15 -5.16 -10.86 -23.16 -33.33 -
EY 6.51 0.00 2.17 -19.38 -9.21 -4.32 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.66 0.55 0.56 0.56 0.47 32.81%

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