[ASTEEL] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -96.94%
YoY- 103.3%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Revenue 134,809 126,631 136,216 148,507 136,508 139,112 139,112 -2.20%
PBT -4,312 168 -7,108 523 4,490 2,635 2,635 -
Tax 490 -49 840 -390 -140 -352 -352 -
NP -3,822 119 -6,268 133 4,350 2,283 2,283 -
-
NP to SH -3,822 119 -6,268 133 4,350 2,038 2,038 -
-
Tax Rate - 29.17% - 74.57% 3.12% 13.36% 13.36% -
Total Cost 138,631 126,512 142,484 148,374 132,158 136,829 136,829 0.93%
-
Net Worth 191,585 198,552 199,022 192,849 178,936 0 143,051 23.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Div - - 3,491 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Net Worth 191,585 198,552 199,022 192,849 178,936 0 143,051 23.00%
NOSH 348,337 348,337 349,162 332,500 308,510 226,444 195,961 50.33%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
NP Margin -2.84% 0.09% -4.60% 0.09% 3.19% 1.64% 1.64% -
ROE -1.99% 0.06% -3.15% 0.07% 2.43% 0.00% 1.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 38.70 36.35 39.01 44.66 44.25 61.43 70.99 -34.94%
EPS -1.10 0.03 -1.80 0.04 1.41 0.90 1.04 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.57 0.57 0.58 0.58 0.00 0.73 -18.18%
Adjusted Per Share Value based on latest NOSH - 332,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
RPS 27.80 26.12 28.09 30.63 28.15 28.69 28.69 -2.20%
EPS -0.79 0.02 -1.29 0.03 0.90 0.42 0.42 -
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.00 -
NAPS 0.3951 0.4095 0.4105 0.3977 0.369 0.00 0.295 23.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 -
Price 0.34 0.36 0.375 0.375 0.415 0.44 0.425 -
P/RPS 0.88 0.99 0.96 0.84 0.94 0.72 0.60 31.18%
P/EPS -30.99 1,053.79 -20.89 937.50 29.43 48.89 40.87 -
EY -3.23 0.09 -4.79 0.11 3.40 2.05 2.45 -
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.66 0.65 0.72 0.00 0.58 4.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 CAGR
Date 29/08/14 28/05/14 28/02/14 29/11/13 29/07/13 - 15/04/13 -
Price 0.36 0.365 0.355 0.37 0.39 0.00 0.48 -
P/RPS 0.93 1.00 0.91 0.83 0.88 0.00 0.68 24.84%
P/EPS -32.81 1,068.43 -19.78 925.00 27.66 0.00 46.15 -
EY -3.05 0.09 -5.06 0.11 3.62 0.00 2.17 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.62 0.64 0.67 0.00 0.66 -1.07%

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