[ASTEEL] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -7.96%
YoY- 119.59%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 55,080 50,067 55,942 44,878 42,614 37,203 34,442 36.71%
PBT 3,280 4,502 5,383 4,703 4,879 3,818 3,212 1.40%
Tax -1,236 -1,642 -2,077 -1,049 -909 -663 -666 50.96%
NP 2,044 2,860 3,306 3,654 3,970 3,155 2,546 -13.60%
-
NP to SH 2,044 2,860 3,306 3,654 3,970 3,155 2,546 -13.60%
-
Tax Rate 37.68% 36.47% 38.58% 22.30% 18.63% 17.37% 20.73% -
Total Cost 53,036 47,207 52,636 41,224 38,644 34,048 31,896 40.31%
-
Net Worth 91,606 89,336 89,823 82,526 82,349 77,562 73,657 15.63%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,063 - - - -
Div Payout % - - - 56.46% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,606 89,336 89,823 82,526 82,349 77,562 73,657 15.63%
NOSH 62,317 62,039 62,377 41,263 40,970 40,396 40,031 34.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.71% 5.71% 5.91% 8.14% 9.32% 8.48% 7.39% -
ROE 2.23% 3.20% 3.68% 4.43% 4.82% 4.07% 3.46% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 88.39 80.70 89.68 108.76 104.01 92.09 86.04 1.81%
EPS 3.28 4.61 5.30 5.91 9.69 7.81 6.36 -35.66%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.44 2.00 2.01 1.92 1.84 -13.88%
Adjusted Per Share Value based on latest NOSH - 41,263
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.36 10.33 11.54 9.26 8.79 7.67 7.10 36.75%
EPS 0.42 0.59 0.68 0.75 0.82 0.65 0.53 -14.35%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.1889 0.1842 0.1853 0.1702 0.1698 0.16 0.1519 15.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.87 0.77 0.72 0.67 0.91 0.86 0.90 -
P/RPS 0.98 0.95 0.80 0.62 0.87 0.93 1.05 -4.49%
P/EPS 26.52 16.70 13.58 7.57 9.39 11.01 14.15 51.95%
EY 3.77 5.99 7.36 13.22 10.65 9.08 7.07 -34.21%
DY 0.00 0.00 0.00 7.46 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.50 0.34 0.45 0.45 0.49 13.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 22/10/03 24/07/03 05/05/03 17/02/03 25/10/02 22/07/02 26/04/02 -
Price 0.88 0.81 0.69 0.73 0.93 0.84 1.00 -
P/RPS 1.00 1.00 0.77 0.67 0.89 0.91 1.16 -9.41%
P/EPS 26.83 17.57 13.02 8.24 9.60 10.76 15.72 42.77%
EY 3.73 5.69 7.68 12.13 10.42 9.30 6.36 -29.91%
DY 0.00 0.00 0.00 6.85 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.48 0.37 0.46 0.44 0.54 7.26%

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