[ASTEEL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
05-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1003.38%
YoY- -169.97%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 377,106 345,280 314,018 302,356 287,501 284,214 279,895 21.92%
PBT 2,439 -1,291 -6,916 -6,719 1,233 5,717 10,500 -62.11%
Tax -214 571 2,070 1,671 -117 -1,618 -3,180 -83.37%
NP 2,225 -720 -4,846 -5,048 1,116 4,099 7,320 -54.69%
-
NP to SH 1,128 -1,590 -5,433 -5,610 621 3,572 6,915 -70.04%
-
Tax Rate 8.77% - - - 9.49% 28.30% 30.29% -
Total Cost 374,881 346,000 318,864 307,404 286,385 280,115 272,575 23.60%
-
Net Worth 101,043 99,810 96,981 95,781 100,431 102,472 103,412 -1.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 651 652 652 652 652 1,934 1,934 -51.51%
Div Payout % 57.79% 0.00% 0.00% 0.00% 105.02% 54.16% 27.98% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 101,043 99,810 96,981 95,781 100,431 102,472 103,412 -1.52%
NOSH 65,189 65,235 65,088 65,157 65,215 65,268 65,039 0.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.59% -0.21% -1.54% -1.67% 0.39% 1.44% 2.62% -
ROE 1.12% -1.59% -5.60% -5.86% 0.62% 3.49% 6.69% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 578.48 529.28 482.45 464.04 440.85 435.45 430.35 21.73%
EPS 1.73 -2.44 -8.35 -8.61 0.95 5.47 10.63 -70.09%
DPS 1.00 1.00 1.00 1.00 1.00 3.00 3.00 -51.82%
NAPS 1.55 1.53 1.49 1.47 1.54 1.57 1.59 -1.67%
Adjusted Per Share Value based on latest NOSH - 65,157
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 77.77 71.21 64.76 62.36 59.29 58.62 57.73 21.90%
EPS 0.23 -0.33 -1.12 -1.16 0.13 0.74 1.43 -70.32%
DPS 0.13 0.13 0.13 0.13 0.13 0.40 0.40 -52.63%
NAPS 0.2084 0.2059 0.20 0.1975 0.2071 0.2113 0.2133 -1.53%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.41 0.41 0.41 0.41 0.45 0.52 -
P/RPS 0.07 0.08 0.08 0.09 0.09 0.10 0.12 -30.11%
P/EPS 23.69 -16.82 -4.91 -4.76 43.06 8.22 4.89 185.48%
EY 4.22 -5.94 -20.36 -21.00 2.32 12.16 20.45 -64.97%
DY 2.44 2.44 2.44 2.44 2.44 6.67 5.77 -43.57%
P/NAPS 0.26 0.27 0.28 0.28 0.27 0.29 0.33 -14.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 27/10/06 26/07/06 05/05/06 27/02/06 18/11/05 20/07/05 -
Price 0.46 0.40 0.39 0.42 0.43 0.43 0.52 -
P/RPS 0.08 0.08 0.08 0.09 0.10 0.10 0.12 -23.62%
P/EPS 26.58 -16.41 -4.67 -4.88 45.16 7.86 4.89 208.19%
EY 3.76 -6.09 -21.40 -20.50 2.21 12.73 20.45 -67.56%
DY 2.17 2.50 2.56 2.38 2.33 6.98 5.77 -47.80%
P/NAPS 0.30 0.26 0.26 0.29 0.28 0.27 0.33 -6.14%

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