[ASTEEL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 194.31%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Revenue 560,343 424,127 275,620 139,112 139,112 461,744 337,584 49.88%
PBT 541 7,649 7,125 2,635 2,635 -20,722 -9,702 -
Tax -41 -881 -491 -352 -352 1,979 504 -
NP 500 6,768 6,634 2,283 2,283 -18,743 -9,198 -
-
NP to SH 500 6,523 6,389 2,038 2,038 -15,349 -7,748 -
-
Tax Rate 7.58% 11.52% 6.89% 13.36% 13.36% - - -
Total Cost 559,843 417,359 268,986 136,829 136,829 480,487 346,782 46.60%
-
Net Worth 172,899 164,493 145,890 0 143,051 142,735 150,655 11.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Div 3,033 - - - - - - -
Div Payout % 606.67% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Net Worth 172,899 164,493 145,890 0 143,051 142,735 150,655 11.62%
NOSH 303,333 283,608 251,535 226,444 195,961 195,528 195,656 41.93%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
NP Margin 0.09% 1.60% 2.41% 1.64% 1.64% -4.06% -2.72% -
ROE 0.29% 3.97% 4.38% 0.00% 1.42% -10.75% -5.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
RPS 184.73 149.55 109.58 61.43 70.99 236.15 172.54 5.60%
EPS 0.09 2.30 2.54 0.90 1.04 -6.76 -3.41 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.58 0.00 0.73 0.73 0.77 -21.35%
Adjusted Per Share Value based on latest NOSH - 226,444
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
RPS 115.57 87.47 56.84 28.69 28.69 95.23 69.62 49.89%
EPS 0.10 1.35 1.32 0.42 0.42 -3.17 -1.60 -
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3566 0.3393 0.3009 0.00 0.295 0.2944 0.3107 11.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/12/12 28/09/12 -
Price 0.375 0.375 0.415 0.44 0.425 0.46 0.41 -
P/RPS 0.20 0.25 0.38 0.72 0.60 0.19 0.24 -13.55%
P/EPS 227.50 16.30 16.34 48.89 40.87 -5.86 -10.35 -
EY 0.44 6.13 6.12 2.05 2.45 -17.07 -9.66 -
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.72 0.00 0.58 0.63 0.53 19.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 CAGR
Date 28/02/14 29/11/13 29/07/13 - 15/04/13 28/02/13 30/11/12 -
Price 0.355 0.37 0.39 0.00 0.48 0.405 0.43 -
P/RPS 0.19 0.25 0.36 0.00 0.68 0.17 0.25 -19.68%
P/EPS 215.37 16.09 15.35 0.00 46.15 -5.16 -10.86 -
EY 0.46 6.22 6.51 0.00 2.17 -19.38 -9.21 -
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.67 0.00 0.66 0.55 0.56 8.46%

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