[ASTEEL] QoQ Quarter Result on 31-Jan-2013 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
15-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 126.81%
YoY- 194.31%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 148,507 136,508 139,112 139,112 124,160 115,901 125,150 14.64%
PBT 523 4,490 2,635 2,635 -11,020 -5,704 -922 -
Tax -390 -140 -352 -352 1,475 495 -71 289.82%
NP 133 4,350 2,283 2,283 -9,545 -5,209 -993 -
-
NP to SH 133 4,350 2,038 2,038 -7,601 -4,031 -1,556 -
-
Tax Rate 74.57% 3.12% 13.36% 13.36% - - - -
Total Cost 148,374 132,158 136,829 136,829 133,705 121,110 126,143 13.84%
-
Net Worth 192,849 178,936 0 143,051 142,618 150,673 153,655 19.89%
Dividend
30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 192,849 178,936 0 143,051 142,618 150,673 153,655 19.89%
NOSH 332,500 308,510 226,444 195,961 195,368 195,679 194,499 53.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.09% 3.19% 1.64% 1.64% -7.69% -4.49% -0.79% -
ROE 0.07% 2.43% 0.00% 1.42% -5.33% -2.68% -1.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.66 44.25 61.43 70.99 63.55 59.23 64.34 -25.29%
EPS 0.04 1.41 0.90 1.04 -3.35 -1.77 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.00 0.73 0.73 0.77 0.79 -21.87%
Adjusted Per Share Value based on latest NOSH - 195,961
30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.63 28.15 28.69 28.69 25.61 23.90 25.81 14.65%
EPS 0.03 0.90 0.42 0.42 -1.57 -0.83 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3977 0.369 0.00 0.295 0.2941 0.3108 0.3169 19.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/01/13 31/12/12 28/09/12 29/06/12 -
Price 0.375 0.415 0.44 0.425 0.46 0.41 0.43 -
P/RPS 0.84 0.94 0.72 0.60 0.72 0.69 0.67 19.79%
P/EPS 937.50 29.43 48.89 40.87 -11.82 -19.90 -53.75 -
EY 0.11 3.40 2.05 2.45 -8.46 -5.02 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.00 0.58 0.63 0.53 0.54 15.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 30/09/12 30/06/12 CAGR
Date 29/11/13 29/07/13 - 15/04/13 28/02/13 30/11/12 31/07/12 -
Price 0.37 0.39 0.00 0.48 0.405 0.43 0.44 -
P/RPS 0.83 0.88 0.00 0.68 0.64 0.73 0.68 17.25%
P/EPS 925.00 27.66 0.00 46.15 -10.41 -20.87 -55.00 -
EY 0.11 3.62 0.00 2.17 -9.61 -4.79 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.00 0.66 0.55 0.56 0.56 11.25%

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