[ASTEEL] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
19-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -26.58%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 62,390 66,264 69,832 64,324 68,770 58,251 55,080 8.65%
PBT 2,432 1,963 3,416 4,520 5,899 958 3,280 -18.06%
Tax -686 -525 -1,287 -1,752 -2,129 59 -1,236 -32.43%
NP 1,746 1,438 2,129 2,768 3,770 1,017 2,044 -9.96%
-
NP to SH 1,683 1,438 2,129 2,768 3,770 1,017 2,044 -12.14%
-
Tax Rate 28.21% 26.74% 37.68% 38.76% 36.09% -6.16% 37.68% -
Total Cost 60,644 64,826 67,703 61,556 65,000 57,234 53,036 9.33%
-
Net Worth 102,921 101,240 99,998 98,073 96,471 92,856 91,606 8.06%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 1,934 - - - 3,158 - -
Div Payout % - 134.53% - - - 310.56% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 102,921 101,240 99,998 98,073 96,471 92,856 91,606 8.06%
NOSH 64,730 64,484 64,515 64,522 63,468 63,167 62,317 2.56%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.80% 2.17% 3.05% 4.30% 5.48% 1.75% 3.71% -
ROE 1.64% 1.42% 2.13% 2.82% 3.91% 1.10% 2.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 96.38 102.76 108.24 99.69 108.35 92.22 88.39 5.93%
EPS 2.60 2.23 3.30 4.29 5.94 1.61 3.28 -14.33%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.59 1.57 1.55 1.52 1.52 1.47 1.47 5.36%
Adjusted Per Share Value based on latest NOSH - 64,522
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.87 13.67 14.40 13.27 14.18 12.01 11.36 8.66%
EPS 0.35 0.30 0.44 0.57 0.78 0.21 0.42 -11.43%
DPS 0.00 0.40 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.2123 0.2088 0.2062 0.2023 0.199 0.1915 0.1889 8.08%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.68 0.69 0.69 0.75 0.85 0.82 0.87 -
P/RPS 0.71 0.67 0.64 0.75 0.78 0.89 0.98 -19.31%
P/EPS 26.15 30.94 20.91 17.48 14.31 50.93 26.52 -0.93%
EY 3.82 3.23 4.78 5.72 6.99 1.96 3.77 0.88%
DY 0.00 4.35 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 0.43 0.44 0.45 0.49 0.56 0.56 0.59 -18.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/04/05 18/02/05 25/10/04 19/07/04 23/04/04 17/02/04 22/10/03 -
Price 0.67 0.67 0.65 0.77 0.84 0.82 0.88 -
P/RPS 0.70 0.65 0.60 0.77 0.78 0.89 1.00 -21.14%
P/EPS 25.77 30.04 19.70 17.95 14.14 50.93 26.83 -2.64%
EY 3.88 3.33 5.08 5.57 7.07 1.96 3.73 2.66%
DY 0.00 4.48 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 0.42 0.43 0.42 0.51 0.55 0.56 0.60 -21.14%

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