[ASTEEL] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -50.24%
YoY- -72.17%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 69,832 64,324 68,770 58,251 55,080 50,067 55,942 15.88%
PBT 3,416 4,520 5,899 958 3,280 4,502 5,383 -26.09%
Tax -1,287 -1,752 -2,129 59 -1,236 -1,642 -2,077 -27.25%
NP 2,129 2,768 3,770 1,017 2,044 2,860 3,306 -25.36%
-
NP to SH 2,129 2,768 3,770 1,017 2,044 2,860 3,306 -25.36%
-
Tax Rate 37.68% 38.76% 36.09% -6.16% 37.68% 36.47% 38.58% -
Total Cost 67,703 61,556 65,000 57,234 53,036 47,207 52,636 18.21%
-
Net Worth 99,998 98,073 96,471 92,856 91,606 89,336 89,823 7.39%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,158 - - - -
Div Payout % - - - 310.56% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 99,998 98,073 96,471 92,856 91,606 89,336 89,823 7.39%
NOSH 64,515 64,522 63,468 63,167 62,317 62,039 62,377 2.26%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.05% 4.30% 5.48% 1.75% 3.71% 5.71% 5.91% -
ROE 2.13% 2.82% 3.91% 1.10% 2.23% 3.20% 3.68% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 108.24 99.69 108.35 92.22 88.39 80.70 89.68 13.32%
EPS 3.30 4.29 5.94 1.61 3.28 4.61 5.30 -27.02%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.52 1.47 1.47 1.44 1.44 5.01%
Adjusted Per Share Value based on latest NOSH - 63,167
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.40 13.27 14.18 12.01 11.36 10.33 11.54 15.85%
EPS 0.44 0.57 0.78 0.21 0.42 0.59 0.68 -25.13%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.2062 0.2023 0.199 0.1915 0.1889 0.1842 0.1853 7.36%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.69 0.75 0.85 0.82 0.87 0.77 0.72 -
P/RPS 0.64 0.75 0.78 0.89 0.98 0.95 0.80 -13.78%
P/EPS 20.91 17.48 14.31 50.93 26.52 16.70 13.58 33.23%
EY 4.78 5.72 6.99 1.96 3.77 5.99 7.36 -24.94%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.56 0.56 0.59 0.53 0.50 -6.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/10/04 19/07/04 23/04/04 17/02/04 22/10/03 24/07/03 05/05/03 -
Price 0.65 0.77 0.84 0.82 0.88 0.81 0.69 -
P/RPS 0.60 0.77 0.78 0.89 1.00 1.00 0.77 -15.28%
P/EPS 19.70 17.95 14.14 50.93 26.83 17.57 13.02 31.69%
EY 5.08 5.57 7.07 1.96 3.73 5.69 7.68 -24.02%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.55 0.56 0.60 0.56 0.48 -8.49%

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