[MASTEEL] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MASTEEL] MALAYSIA STEEL WORKS (KL)BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -10.52%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
MASTEEL's Result
MASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 768,484 520,348 697,544 432,256 288,556 278,876 192,128 25.97%
PBT 26,792 -121,784 83,004 26,852 13,960 18,708 4,932 32.56%
Tax -1,384 0 -6,428 0 0 0 0 -
NP 25,408 -121,784 76,576 26,852 13,960 18,708 4,932 31.40%
-
NP to SH 25,408 -121,784 76,576 26,852 13,960 18,708 4,932 31.40%
-
Tax Rate 5.17% - 7.74% 0.00% 0.00% 0.00% 0.00% -
Total Cost 743,076 642,132 620,968 405,404 274,596 260,168 187,196 25.81%
-
Net Worth 413,074 399,068 375,286 295,804 277,068 191,847 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 413,074 399,068 375,286 295,804 277,068 191,847 0 -
NOSH 194,846 194,667 146,025 135,070 133,206 113,519 54,800 23.53%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.31% -23.40% 10.98% 6.21% 4.84% 6.71% 2.57% -
ROE 6.15% -30.52% 20.40% 9.08% 5.04% 9.75% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 394.40 267.30 477.69 320.02 216.62 245.66 350.60 1.98%
EPS 13.04 -62.56 52.44 19.88 10.48 16.48 9.00 6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.05 2.57 2.19 2.08 1.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,070
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 113.22 76.66 102.76 63.68 42.51 41.08 28.30 25.98%
EPS 3.74 -17.94 11.28 3.96 2.06 2.76 0.73 31.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6086 0.5879 0.5529 0.4358 0.4082 0.2826 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 1.06 0.56 1.40 1.25 0.77 1.03 0.00 -
P/RPS 0.27 0.21 0.29 0.39 0.36 0.42 0.00 -
P/EPS 8.13 -0.90 2.67 6.29 7.35 6.25 0.00 -
EY 12.30 -111.71 37.46 15.90 13.61 16.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.27 0.54 0.57 0.37 0.61 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 28/05/09 02/06/08 30/05/07 30/05/06 25/05/05 - -
Price 0.94 0.94 1.82 1.27 0.80 0.87 0.00 -
P/RPS 0.24 0.35 0.38 0.40 0.37 0.35 0.00 -
P/EPS 7.21 -1.50 3.47 6.39 7.63 5.28 0.00 -
EY 13.87 -66.55 28.81 15.65 13.10 18.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.71 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