[ASTEEL] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 170.94%
YoY- 81.64%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 435,631 423,201 398,312 377,106 345,280 314,018 302,356 27.53%
PBT 15,395 13,642 9,331 2,439 -1,291 -6,916 -6,719 -
Tax -3,447 -3,069 -1,661 -214 571 2,070 1,671 -
NP 11,948 10,573 7,670 2,225 -720 -4,846 -5,048 -
-
NP to SH 10,672 9,058 6,412 1,128 -1,590 -5,433 -5,610 -
-
Tax Rate 22.39% 22.50% 17.80% 8.77% - - - -
Total Cost 423,683 412,628 390,642 374,881 346,000 318,864 307,404 23.82%
-
Net Worth 65,176 65,137 101,607 101,043 99,810 96,981 95,781 -22.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 651 651 651 651 652 652 652 -0.10%
Div Payout % 6.11% 7.20% 10.17% 57.79% 0.00% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,176 65,137 101,607 101,043 99,810 96,981 95,781 -22.61%
NOSH 65,176 65,137 65,132 65,189 65,235 65,088 65,157 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.74% 2.50% 1.93% 0.59% -0.21% -1.54% -1.67% -
ROE 16.37% 13.91% 6.31% 1.12% -1.59% -5.60% -5.86% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 668.39 649.70 611.54 578.48 529.28 482.45 464.04 27.51%
EPS 16.37 13.91 9.84 1.73 -2.44 -8.35 -8.61 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.00 1.00 1.56 1.55 1.53 1.49 1.47 -22.63%
Adjusted Per Share Value based on latest NOSH - 65,189
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.84 87.28 82.15 77.77 71.21 64.76 62.36 27.53%
EPS 2.20 1.87 1.32 0.23 -0.33 -1.12 -1.16 -
DPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
NAPS 0.1344 0.1343 0.2096 0.2084 0.2059 0.20 0.1975 -22.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.48 0.44 0.44 0.41 0.41 0.41 0.41 -
P/RPS 0.07 0.07 0.07 0.07 0.08 0.08 0.09 -15.41%
P/EPS 2.93 3.16 4.47 23.69 -16.82 -4.91 -4.76 -
EY 34.11 31.60 22.37 4.22 -5.94 -20.36 -21.00 -
DY 2.08 2.27 2.27 2.44 2.44 2.44 2.44 -10.08%
P/NAPS 0.48 0.44 0.28 0.26 0.27 0.28 0.28 43.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 31/10/07 01/08/07 08/05/07 27/02/07 27/10/06 26/07/06 05/05/06 -
Price 0.49 0.45 0.43 0.46 0.40 0.39 0.42 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.08 0.09 -15.41%
P/EPS 2.99 3.24 4.37 26.58 -16.41 -4.67 -4.88 -
EY 33.42 30.90 22.89 3.76 -6.09 -21.40 -20.50 -
DY 2.04 2.22 2.33 2.17 2.50 2.56 2.38 -9.75%
P/NAPS 0.49 0.45 0.28 0.30 0.26 0.26 0.29 41.81%

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