[MASTEEL] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
02-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 51.5%
YoY- 185.18%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 161,666 264,282 280,889 174,386 137,431 154,111 148,365 5.86%
PBT 5,843 18,161 40,963 20,751 12,636 11,388 14,945 -46.37%
Tax -377 -1,430 -3,016 -1,607 0 0 0 -
NP 5,466 16,731 37,947 19,144 12,636 11,388 14,945 -48.70%
-
NP to SH 5,466 16,731 37,947 19,144 12,636 11,388 14,945 -48.70%
-
Tax Rate 6.45% 7.87% 7.36% 7.74% 0.00% 0.00% 0.00% -
Total Cost 156,200 247,551 242,942 155,242 124,795 142,723 133,420 11.02%
-
Net Worth 363,851 332,181 408,817 375,286 353,982 334,274 317,183 9.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 363,851 332,181 408,817 375,286 353,982 334,274 317,183 9.53%
NOSH 164,638 152,377 146,006 146,025 145,074 141,641 138,507 12.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.38% 6.33% 13.51% 10.98% 9.19% 7.39% 10.07% -
ROE 1.50% 5.04% 9.28% 5.10% 3.57% 3.41% 4.71% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.19 173.44 192.38 119.42 94.73 108.80 107.12 -5.61%
EPS 3.32 10.98 25.99 13.11 8.71 8.04 10.79 -54.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.80 2.57 2.44 2.36 2.29 -2.33%
Adjusted Per Share Value based on latest NOSH - 146,025
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.34 38.16 40.56 25.18 19.84 22.25 21.42 5.86%
EPS 0.79 2.42 5.48 2.76 1.82 1.64 2.16 -48.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5253 0.4796 0.5903 0.5418 0.5111 0.4826 0.458 9.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.64 0.81 1.54 1.40 1.68 1.50 1.34 -
P/RPS 0.65 0.47 0.80 1.17 1.77 1.38 1.25 -35.20%
P/EPS 19.28 7.38 5.93 10.68 19.29 18.66 12.42 33.88%
EY 5.19 13.56 16.88 9.36 5.18 5.36 8.05 -25.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.55 0.54 0.69 0.64 0.59 -37.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 25/11/08 29/08/08 02/06/08 29/02/08 21/11/07 29/08/07 -
Price 0.61 0.69 1.02 1.82 1.54 1.52 1.26 -
P/RPS 0.62 0.40 0.53 1.52 1.63 1.40 1.18 -34.75%
P/EPS 18.37 6.28 3.92 13.88 17.68 18.91 11.68 35.05%
EY 5.44 15.91 25.48 7.20 5.66 5.29 8.56 -25.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.36 0.71 0.63 0.64 0.55 -36.11%

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