[ASTEEL] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 270.7%
YoY- 14.04%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 66,264 69,832 64,324 68,770 58,251 55,080 50,067 20.44%
PBT 1,963 3,416 4,520 5,899 958 3,280 4,502 -42.35%
Tax -525 -1,287 -1,752 -2,129 59 -1,236 -1,642 -53.07%
NP 1,438 2,129 2,768 3,770 1,017 2,044 2,860 -36.63%
-
NP to SH 1,438 2,129 2,768 3,770 1,017 2,044 2,860 -36.63%
-
Tax Rate 26.74% 37.68% 38.76% 36.09% -6.16% 37.68% 36.47% -
Total Cost 64,826 67,703 61,556 65,000 57,234 53,036 47,207 23.42%
-
Net Worth 101,240 99,998 98,073 96,471 92,856 91,606 89,336 8.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,934 - - - 3,158 - - -
Div Payout % 134.53% - - - 310.56% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 101,240 99,998 98,073 96,471 92,856 91,606 89,336 8.65%
NOSH 64,484 64,515 64,522 63,468 63,167 62,317 62,039 2.59%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.17% 3.05% 4.30% 5.48% 1.75% 3.71% 5.71% -
ROE 1.42% 2.13% 2.82% 3.91% 1.10% 2.23% 3.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 102.76 108.24 99.69 108.35 92.22 88.39 80.70 17.39%
EPS 2.23 3.30 4.29 5.94 1.61 3.28 4.61 -38.24%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.57 1.55 1.52 1.52 1.47 1.47 1.44 5.90%
Adjusted Per Share Value based on latest NOSH - 63,468
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.67 14.40 13.27 14.18 12.01 11.36 10.33 20.43%
EPS 0.30 0.44 0.57 0.78 0.21 0.42 0.59 -36.16%
DPS 0.40 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.2088 0.2062 0.2023 0.199 0.1915 0.1889 0.1842 8.67%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.69 0.75 0.85 0.82 0.87 0.77 -
P/RPS 0.67 0.64 0.75 0.78 0.89 0.98 0.95 -20.68%
P/EPS 30.94 20.91 17.48 14.31 50.93 26.52 16.70 50.56%
EY 3.23 4.78 5.72 6.99 1.96 3.77 5.99 -33.62%
DY 4.35 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.44 0.45 0.49 0.56 0.56 0.59 0.53 -11.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 25/10/04 19/07/04 23/04/04 17/02/04 22/10/03 24/07/03 -
Price 0.67 0.65 0.77 0.84 0.82 0.88 0.81 -
P/RPS 0.65 0.60 0.77 0.78 0.89 1.00 1.00 -24.86%
P/EPS 30.04 19.70 17.95 14.14 50.93 26.83 17.57 42.75%
EY 3.33 5.08 5.57 7.07 1.96 3.73 5.69 -29.92%
DY 4.48 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.43 0.42 0.51 0.55 0.56 0.60 0.56 -16.07%

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