[ASTEEL] QoQ Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -44.96%
YoY- 65.31%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 89,331 102,367 102,055 107,804 110,183 109,433 164,210 -33.28%
PBT 572 8,173 336 -4,864 -4,473 -2,430 -8,052 -
Tax -330 -2,231 -237 -182 992 437 2,021 -
NP 242 5,942 99 -5,046 -3,481 -1,993 -6,031 -
-
NP to SH 242 5,942 99 -5,046 -3,481 -1,993 -6,031 -
-
Tax Rate 57.69% 27.30% 70.54% - - - - -
Total Cost 89,089 96,425 101,956 112,850 113,664 111,426 170,241 -34.98%
-
Net Worth 205,519 205,519 202,035 201,348 205,519 209,002 212,485 -2.19%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 205,519 205,519 202,035 201,348 205,519 209,002 212,485 -2.19%
NOSH 348,337 348,337 348,337 347,152 348,337 348,337 348,337 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.27% 5.80% 0.10% -4.68% -3.16% -1.82% -3.67% -
ROE 0.12% 2.89% 0.05% -2.51% -1.69% -0.95% -2.84% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.64 29.39 29.30 31.05 31.63 31.42 47.14 -33.29%
EPS 0.07 1.71 0.03 -1.45 -1.00 -0.57 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.58 0.59 0.60 0.61 -2.19%
Adjusted Per Share Value based on latest NOSH - 347,152
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.42 21.11 21.05 22.23 22.72 22.57 33.87 -33.29%
EPS 0.05 1.23 0.02 -1.04 -0.72 -0.41 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4239 0.4239 0.4167 0.4153 0.4239 0.431 0.4382 -2.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.35 0.20 0.26 0.215 0.205 0.22 0.24 -
P/RPS 1.36 0.68 0.89 0.69 0.65 0.70 0.51 91.95%
P/EPS 503.79 11.72 914.83 -14.79 -20.51 -38.45 -13.86 -
EY 0.20 8.53 0.11 -6.76 -4.87 -2.60 -7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.45 0.37 0.35 0.37 0.39 31.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/11/16 02/08/16 10/05/16 29/02/16 27/11/15 28/08/15 28/05/15 -
Price 0.315 0.18 0.255 0.18 0.21 0.205 0.22 -
P/RPS 1.23 0.61 0.87 0.58 0.66 0.65 0.47 89.57%
P/EPS 453.41 10.55 897.23 -12.38 -21.01 -35.83 -12.71 -
EY 0.22 9.48 0.11 -8.08 -4.76 -2.79 -7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.31 0.44 0.31 0.36 0.34 0.36 29.32%

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