[MASTEEL] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -69.86%
YoY- 30.8%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 90,314 72,089 69,719 53,823 103,316 75,639 48,032 52.28%
PBT 9,211 5,472 4,677 5,521 18,317 10,878 1,233 281.67%
Tax 0 0 0 0 0 0 0 -
NP 9,211 5,472 4,677 5,521 18,317 10,878 1,233 281.67%
-
NP to SH 9,211 5,472 4,677 5,521 18,317 10,878 1,233 281.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 81,103 66,617 65,042 48,302 84,999 64,761 46,799 44.22%
-
Net Worth 252,801 205,498 191,847 139,435 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 252,801 205,498 191,847 139,435 0 0 0 -
NOSH 125,149 119,475 113,519 80,598 66,850 54,856 54,800 73.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.20% 7.59% 6.71% 10.26% 17.73% 14.38% 2.57% -
ROE 3.64% 2.66% 2.44% 3.96% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.16 60.34 61.42 66.78 154.55 137.89 87.65 -12.14%
EPS 7.36 4.58 4.12 6.85 27.40 19.83 2.25 120.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.72 1.69 1.73 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,598
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.04 10.41 10.07 7.77 14.92 10.92 6.93 52.35%
EPS 1.33 0.79 0.68 0.80 2.64 1.57 0.18 278.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.365 0.2967 0.277 0.2013 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 - - - - -
Price 0.70 0.79 1.03 0.00 0.00 0.00 0.00 -
P/RPS 0.97 1.31 1.68 0.00 0.00 0.00 0.00 -
P/EPS 9.51 17.25 25.00 0.00 0.00 0.00 0.00 -
EY 10.51 5.80 4.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.61 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 22/08/05 25/05/05 25/02/05 - - - -
Price 0.67 0.67 0.87 1.13 0.00 0.00 0.00 -
P/RPS 0.93 1.11 1.42 1.69 0.00 0.00 0.00 -
P/EPS 9.10 14.63 21.12 16.50 0.00 0.00 0.00 -
EY 10.99 6.84 4.74 6.06 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.51 0.65 0.00 0.00 0.00 -

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