[ASTEEL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 70.73%
YoY- -144.51%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 423,201 398,312 377,106 345,280 314,018 302,356 287,501 29.49%
PBT 13,642 9,331 2,439 -1,291 -6,916 -6,719 1,233 398.71%
Tax -3,069 -1,661 -214 571 2,070 1,671 -117 788.12%
NP 10,573 7,670 2,225 -720 -4,846 -5,048 1,116 349.58%
-
NP to SH 9,058 6,412 1,128 -1,590 -5,433 -5,610 621 499.91%
-
Tax Rate 22.50% 17.80% 8.77% - - - 9.49% -
Total Cost 412,628 390,642 374,881 346,000 318,864 307,404 286,385 27.65%
-
Net Worth 65,137 101,607 101,043 99,810 96,981 95,781 100,431 -25.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 651 651 651 652 652 652 652 -0.10%
Div Payout % 7.20% 10.17% 57.79% 0.00% 0.00% 0.00% 105.02% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 65,137 101,607 101,043 99,810 96,981 95,781 100,431 -25.13%
NOSH 65,137 65,132 65,189 65,235 65,088 65,157 65,215 -0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.50% 1.93% 0.59% -0.21% -1.54% -1.67% 0.39% -
ROE 13.91% 6.31% 1.12% -1.59% -5.60% -5.86% 0.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 649.70 611.54 578.48 529.28 482.45 464.04 440.85 29.59%
EPS 13.91 9.84 1.73 -2.44 -8.35 -8.61 0.95 501.45%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.00 1.56 1.55 1.53 1.49 1.47 1.54 -25.07%
Adjusted Per Share Value based on latest NOSH - 65,235
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 87.28 82.15 77.77 71.21 64.76 62.36 59.29 29.49%
EPS 1.87 1.32 0.23 -0.33 -1.12 -1.16 0.13 494.36%
DPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
NAPS 0.1343 0.2096 0.2084 0.2059 0.20 0.1975 0.2071 -25.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.44 0.44 0.41 0.41 0.41 0.41 0.41 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.09 0.09 -15.46%
P/EPS 3.16 4.47 23.69 -16.82 -4.91 -4.76 43.06 -82.55%
EY 31.60 22.37 4.22 -5.94 -20.36 -21.00 2.32 473.07%
DY 2.27 2.27 2.44 2.44 2.44 2.44 2.44 -4.71%
P/NAPS 0.44 0.28 0.26 0.27 0.28 0.28 0.27 38.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 01/08/07 08/05/07 27/02/07 27/10/06 26/07/06 05/05/06 27/02/06 -
Price 0.45 0.43 0.46 0.40 0.39 0.42 0.43 -
P/RPS 0.07 0.07 0.08 0.08 0.08 0.09 0.10 -21.21%
P/EPS 3.24 4.37 26.58 -16.41 -4.67 -4.88 45.16 -82.81%
EY 30.90 22.89 3.76 -6.09 -21.40 -20.50 2.21 483.18%
DY 2.22 2.33 2.17 2.50 2.56 2.38 2.33 -3.18%
P/NAPS 0.45 0.28 0.30 0.26 0.26 0.29 0.28 37.32%

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