[MASTEEL] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 432,256 288,556 278,876 192,128 31.03%
PBT 26,852 13,960 18,708 4,932 75.92%
Tax 0 0 0 0 -
NP 26,852 13,960 18,708 4,932 75.92%
-
NP to SH 26,852 13,960 18,708 4,932 75.92%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -
Total Cost 405,404 274,596 260,168 187,196 29.37%
-
Net Worth 295,804 277,068 191,847 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 295,804 277,068 191,847 0 -
NOSH 135,070 133,206 113,519 54,800 35.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.21% 4.84% 6.71% 2.57% -
ROE 9.08% 5.04% 9.75% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 320.02 216.62 245.66 350.60 -2.99%
EPS 19.88 10.48 16.48 9.00 30.23%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.08 1.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,800
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 63.68 42.51 41.08 28.30 31.04%
EPS 3.96 2.06 2.76 0.73 75.70%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.4082 0.2826 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 - -
Price 1.25 0.77 1.03 0.00 -
P/RPS 0.39 0.36 0.42 0.00 -
P/EPS 6.29 7.35 6.25 0.00 -
EY 15.90 13.61 16.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.37 0.61 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/05/07 30/05/06 25/05/05 - -
Price 1.27 0.80 0.87 0.00 -
P/RPS 0.40 0.37 0.35 0.00 -
P/EPS 6.39 7.63 5.28 0.00 -
EY 15.65 13.10 18.94 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.51 0.00 -

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