[ASTEEL] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
08-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 57.87%
YoY- -240.81%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 94,566 92,553 82,329 72,035 82,738 133,296 141,865 -23.63%
PBT 9,555 10,159 2,741 -6,881 -19,580 718 17,051 -31.95%
Tax -2,258 -2,158 -821 20 4,031 -203 -4,288 -34.71%
NP 7,297 8,001 1,920 -6,861 -15,549 515 12,763 -31.04%
-
NP to SH 6,810 7,145 2,196 -6,214 -14,750 494 11,074 -27.62%
-
Tax Rate 23.63% 21.24% 29.95% - - 28.27% 25.15% -
Total Cost 87,269 84,552 80,409 78,896 98,287 132,781 129,102 -22.92%
-
Net Worth 154,594 146,815 141,171 138,740 129,537 106,599 138,261 7.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,892 - - - 1,727 - - -
Div Payout % 71.84% - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 154,594 146,815 141,171 138,740 129,537 106,599 138,261 7.70%
NOSH 195,689 195,753 196,071 195,408 172,716 130,000 130,435 30.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.72% 8.64% 2.33% -9.52% -18.79% 0.39% 9.00% -
ROE 4.41% 4.87% 1.56% -4.48% -11.39% 0.46% 8.01% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.32 47.28 41.99 36.86 47.90 102.54 108.76 -41.68%
EPS 3.48 3.65 1.12 -3.18 -8.54 0.38 8.49 -44.73%
DPS 2.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.79 0.75 0.72 0.71 0.75 0.82 1.06 -17.75%
Adjusted Per Share Value based on latest NOSH - 195,408
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.50 19.09 16.98 14.86 17.06 27.49 29.26 -23.64%
EPS 1.40 1.47 0.45 -1.28 -3.04 0.10 2.28 -27.69%
DPS 1.01 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.3188 0.3028 0.2912 0.2861 0.2672 0.2199 0.2852 7.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.46 0.44 0.40 0.30 0.33 0.39 0.38 -
P/RPS 0.95 0.93 0.95 0.81 0.69 0.38 0.35 94.22%
P/EPS 13.22 12.05 35.71 -9.43 -3.86 102.63 4.48 105.32%
EY 7.57 8.30 2.80 -10.60 -25.88 0.97 22.34 -51.29%
DY 5.43 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.58 0.59 0.56 0.42 0.44 0.48 0.36 37.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 28/10/09 31/07/09 08/05/09 27/02/09 29/10/08 30/07/08 -
Price 0.48 0.45 0.41 0.41 0.31 0.27 0.34 -
P/RPS 0.99 0.95 0.98 1.11 0.65 0.26 0.31 116.40%
P/EPS 13.79 12.33 36.61 -12.89 -3.63 71.05 4.00 127.69%
EY 7.25 8.11 2.73 -7.76 -27.55 1.41 24.97 -56.05%
DY 5.21 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.61 0.60 0.57 0.58 0.41 0.33 0.32 53.55%

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