[ASTEEL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.52%
YoY- 29.85%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 58,251 55,080 50,067 55,942 44,878 42,614 37,203 34.72%
PBT 958 3,280 4,502 5,383 4,703 4,879 3,818 -60.11%
Tax 59 -1,236 -1,642 -2,077 -1,049 -909 -663 -
NP 1,017 2,044 2,860 3,306 3,654 3,970 3,155 -52.89%
-
NP to SH 1,017 2,044 2,860 3,306 3,654 3,970 3,155 -52.89%
-
Tax Rate -6.16% 37.68% 36.47% 38.58% 22.30% 18.63% 17.37% -
Total Cost 57,234 53,036 47,207 52,636 41,224 38,644 34,048 41.24%
-
Net Worth 92,856 91,606 89,336 89,823 82,526 82,349 77,562 12.71%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,158 - - - 2,063 - - -
Div Payout % 310.56% - - - 56.46% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 92,856 91,606 89,336 89,823 82,526 82,349 77,562 12.71%
NOSH 63,167 62,317 62,039 62,377 41,263 40,970 40,396 34.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.75% 3.71% 5.71% 5.91% 8.14% 9.32% 8.48% -
ROE 1.10% 2.23% 3.20% 3.68% 4.43% 4.82% 4.07% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 92.22 88.39 80.70 89.68 108.76 104.01 92.09 0.09%
EPS 1.61 3.28 4.61 5.30 5.91 9.69 7.81 -65.00%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.47 1.47 1.44 1.44 2.00 2.01 1.92 -16.26%
Adjusted Per Share Value based on latest NOSH - 62,377
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.01 11.36 10.33 11.54 9.26 8.79 7.67 34.73%
EPS 0.21 0.42 0.59 0.68 0.75 0.82 0.65 -52.81%
DPS 0.65 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.1915 0.1889 0.1842 0.1853 0.1702 0.1698 0.16 12.69%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.82 0.87 0.77 0.72 0.67 0.91 0.86 -
P/RPS 0.89 0.98 0.95 0.80 0.62 0.87 0.93 -2.88%
P/EPS 50.93 26.52 16.70 13.58 7.57 9.39 11.01 176.85%
EY 1.96 3.77 5.99 7.36 13.22 10.65 9.08 -63.91%
DY 6.10 0.00 0.00 0.00 7.46 0.00 0.00 -
P/NAPS 0.56 0.59 0.53 0.50 0.34 0.45 0.45 15.64%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 22/10/03 24/07/03 05/05/03 17/02/03 25/10/02 22/07/02 -
Price 0.82 0.88 0.81 0.69 0.73 0.93 0.84 -
P/RPS 0.89 1.00 1.00 0.77 0.67 0.89 0.91 -1.46%
P/EPS 50.93 26.83 17.57 13.02 8.24 9.60 10.76 181.11%
EY 1.96 3.73 5.69 7.68 12.13 10.42 9.30 -64.48%
DY 6.10 0.00 0.00 0.00 6.85 0.00 0.00 -
P/NAPS 0.56 0.60 0.56 0.48 0.37 0.46 0.44 17.39%

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