[ASTEEL] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 110.92%
YoY- 104.93%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Revenue 547,862 560,343 563,239 538,892 518,285 504,323 467,031 13.66%
PBT -1,927 540 10,283 -1,260 -11,454 -15,011 -21,380 -85.49%
Tax 261 -42 -1,234 631 1,266 1,547 2,637 -84.36%
NP -1,666 498 9,049 -629 -10,188 -13,464 -18,743 -85.65%
-
NP to SH -1,666 253 8,559 825 -7,556 -11,150 -15,349 -83.15%
-
Tax Rate - 7.78% 12.00% - - - - -
Total Cost 549,528 559,845 554,190 539,521 528,473 517,787 485,774 10.39%
-
Net Worth 198,552 199,022 192,849 178,936 0 143,051 142,618 30.39%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Div 3,491 3,491 - - - - - -
Div Payout % 0.00% 1,380.09% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Net Worth 198,552 199,022 192,849 178,936 0 143,051 142,618 30.39%
NOSH 348,337 348,337 332,500 308,510 226,444 195,961 195,368 59.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
NP Margin -0.30% 0.09% 1.61% -0.12% -1.97% -2.67% -4.01% -
ROE -0.84% 0.13% 4.44% 0.46% 0.00% -7.79% -10.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
RPS 157.28 160.48 169.40 174.68 228.88 257.36 239.05 -28.52%
EPS -0.48 0.07 2.57 0.27 -3.34 -5.69 -7.86 -89.38%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.58 0.58 0.00 0.73 0.73 -18.00%
Adjusted Per Share Value based on latest NOSH - 308,510
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
RPS 112.99 115.57 116.16 111.14 106.89 104.01 96.32 13.66%
EPS -0.34 0.05 1.77 0.17 -1.56 -2.30 -3.17 -83.31%
DPS 0.72 0.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4095 0.4105 0.3977 0.369 0.00 0.295 0.2941 30.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/01/13 31/12/12 -
Price 0.36 0.375 0.375 0.415 0.44 0.425 0.46 -
P/RPS 0.23 0.23 0.22 0.24 0.19 0.17 0.19 16.56%
P/EPS -75.27 517.53 14.57 155.19 -13.19 -7.47 -5.86 675.20%
EY -1.33 0.19 6.86 0.64 -7.58 -13.39 -17.08 -87.09%
DY 2.78 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.65 0.72 0.00 0.58 0.63 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/01/13 31/12/12 CAGR
Date 28/05/14 - - - - 15/04/13 28/02/13 -
Price 0.365 0.00 0.00 0.00 0.00 0.48 0.405 -
P/RPS 0.23 0.00 0.00 0.00 0.00 0.19 0.17 27.44%
P/EPS -76.32 0.00 0.00 0.00 0.00 -8.44 -5.16 768.08%
EY -1.31 0.00 0.00 0.00 0.00 -11.85 -19.40 -88.49%
DY 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.00 0.00 0.00 0.66 0.55 12.92%

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