[ASTEEL] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.46%
YoY- 61.39%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 141,865 121,378 129,846 117,843 117,960 98,451 101,377 25.13%
PBT 17,051 6,611 6,370 6,011 6,803 1,372 1,209 484.67%
Tax -4,288 -1,657 -1,002 -1,602 -1,691 -345 191 -
NP 12,763 4,954 5,368 4,409 5,112 1,027 1,400 336.98%
-
NP to SH 11,074 4,413 4,959 4,243 4,488 736 1,205 339.33%
-
Tax Rate 25.15% 25.06% 15.73% 26.65% 24.86% 25.15% -15.80% -
Total Cost 129,102 116,424 124,478 113,434 112,848 97,424 99,977 18.60%
-
Net Worth 138,261 128,413 65,177 65,176 65,137 101,607 101,043 23.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 651 - - - 651 -
Div Payout % - - 13.14% - - - 54.10% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 138,261 128,413 65,177 65,176 65,137 101,607 101,043 23.27%
NOSH 130,435 65,184 65,177 65,176 65,137 65,132 65,189 58.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.00% 4.08% 4.13% 3.74% 4.33% 1.04% 1.38% -
ROE 8.01% 3.44% 7.61% 6.51% 6.89% 0.72% 1.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 108.76 186.21 199.22 180.81 181.09 151.15 155.51 -21.22%
EPS 8.49 6.77 3.31 3.26 3.44 1.13 1.85 176.41%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.06 1.97 1.00 1.00 1.00 1.56 1.55 -22.39%
Adjusted Per Share Value based on latest NOSH - 65,176
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.26 25.03 26.78 24.30 24.33 20.30 20.91 25.13%
EPS 2.28 0.91 1.02 0.88 0.93 0.15 0.25 337.10%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.13 -
NAPS 0.2852 0.2648 0.1344 0.1344 0.1343 0.2096 0.2084 23.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.38 0.50 0.56 0.48 0.44 0.44 0.41 -
P/RPS 0.35 0.27 0.28 0.27 0.24 0.29 0.26 21.93%
P/EPS 4.48 7.39 7.36 7.37 6.39 38.94 22.18 -65.60%
EY 22.34 13.54 13.59 13.56 15.66 2.57 4.51 190.86%
DY 0.00 0.00 1.79 0.00 0.00 0.00 2.44 -
P/NAPS 0.36 0.25 0.56 0.48 0.44 0.28 0.26 24.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 09/05/08 28/02/08 31/10/07 01/08/07 08/05/07 27/02/07 -
Price 0.34 0.56 0.50 0.49 0.45 0.43 0.46 -
P/RPS 0.31 0.30 0.25 0.27 0.25 0.28 0.30 2.21%
P/EPS 4.00 8.27 6.57 7.53 6.53 38.05 24.89 -70.47%
EY 24.97 12.09 15.22 13.29 15.31 2.63 4.02 238.28%
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.32 0.28 0.50 0.49 0.45 0.28 0.30 4.40%

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