[ASTEEL] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -94.12%
YoY- -91.47%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 329,655 370,398 429,934 479,277 526,385 510,932 487,027 -22.89%
PBT -13,561 -23,002 -8,692 4,800 30,750 36,043 25,795 -
Tax 1,072 3,027 -440 -2,117 -7,150 -8,549 -5,952 -
NP -12,489 -19,975 -9,132 2,683 23,600 27,494 19,843 -
-
NP to SH -11,623 -18,274 -9,396 1,231 20,940 24,689 18,103 -
-
Tax Rate - - - 44.10% 23.25% 23.72% 23.07% -
Total Cost 342,144 390,373 439,066 476,594 502,785 483,438 467,184 -18.73%
-
Net Worth 146,815 141,171 138,740 129,537 0 130,435 65,184 71.74%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,727 1,727 1,727 1,727 651 651 651 91.52%
Div Payout % 0.00% 0.00% 0.00% 140.31% 3.11% 2.64% 3.60% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 146,815 141,171 138,740 129,537 0 130,435 65,184 71.74%
NOSH 195,753 196,071 195,408 172,716 130,000 130,435 65,184 108.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -3.79% -5.39% -2.12% 0.56% 4.48% 5.38% 4.07% -
ROE -7.92% -12.94% -6.77% 0.95% 0.00% 18.93% 27.77% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 168.40 188.91 220.02 277.49 404.91 391.71 747.15 -62.93%
EPS -5.94 -9.32 -4.81 0.71 16.11 18.93 27.77 -
DPS 0.88 0.88 0.88 1.00 0.50 0.50 1.00 -8.16%
NAPS 0.75 0.72 0.71 0.75 0.00 1.00 1.00 -17.43%
Adjusted Per Share Value based on latest NOSH - 172,716
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.99 76.39 88.67 98.85 108.56 105.38 100.44 -22.88%
EPS -2.40 -3.77 -1.94 0.25 4.32 5.09 3.73 -
DPS 0.36 0.36 0.36 0.36 0.13 0.13 0.13 97.07%
NAPS 0.3028 0.2912 0.2861 0.2672 0.00 0.269 0.1344 71.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.40 0.30 0.33 0.39 0.38 0.50 -
P/RPS 0.26 0.21 0.14 0.12 0.10 0.10 0.07 139.64%
P/EPS -7.41 -4.29 -6.24 46.30 2.42 2.01 1.80 -
EY -13.49 -23.30 -16.03 2.16 41.30 49.81 55.54 -
DY 2.01 2.20 2.95 3.03 1.29 1.31 2.00 0.33%
P/NAPS 0.59 0.56 0.42 0.44 0.00 0.38 0.50 11.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 31/07/09 08/05/09 27/02/09 29/10/08 30/07/08 09/05/08 -
Price 0.45 0.41 0.41 0.31 0.27 0.34 0.56 -
P/RPS 0.27 0.22 0.19 0.11 0.07 0.09 0.07 145.74%
P/EPS -7.58 -4.40 -8.53 43.49 1.68 1.80 2.02 -
EY -13.19 -22.73 -11.73 2.30 59.66 55.67 49.59 -
DY 1.96 2.15 2.16 3.23 1.86 1.47 1.79 6.22%
P/NAPS 0.60 0.57 0.58 0.41 0.00 0.34 0.56 4.70%

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