[ASTEEL] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
19-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -13.29%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 432,822 340,632 287,598 266,186 212,018 143,290 131,228 21.99%
PBT 16,350 -6,056 10,242 20,836 19,768 14,058 10,510 7.63%
Tax -4,070 1,638 -2,736 -7,760 -7,436 -2,656 -1,310 20.78%
NP 12,280 -4,418 7,506 13,076 12,332 11,402 9,200 4.92%
-
NP to SH 10,450 -5,412 6,696 13,076 12,332 11,402 9,200 2.14%
-
Tax Rate 24.89% - 26.71% 37.24% 37.62% 18.89% 12.46% -
Total Cost 420,542 345,050 280,092 253,110 199,686 131,888 122,028 22.89%
-
Net Worth 65,149 97,155 103,365 97,238 89,236 77,575 70,032 -1.19%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 65,149 97,155 103,365 97,238 89,236 77,575 70,032 -1.19%
NOSH 65,149 65,204 65,009 63,972 61,969 40,403 40,000 8.46%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.84% -1.30% 2.61% 4.91% 5.82% 7.96% 7.01% -
ROE 16.04% -5.57% 6.48% 13.45% 13.82% 14.70% 13.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 664.35 522.40 442.39 416.09 342.13 354.64 328.07 12.47%
EPS 8.02 -8.30 10.30 20.44 19.90 28.22 23.00 -16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.49 1.59 1.52 1.44 1.92 1.7508 -8.90%
Adjusted Per Share Value based on latest NOSH - 64,522
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 89.27 70.25 59.31 54.90 43.73 29.55 27.06 21.99%
EPS 2.16 -1.12 1.38 2.70 2.54 2.35 1.90 2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1344 0.2004 0.2132 0.2005 0.184 0.16 0.1444 -1.18%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.44 0.41 0.52 0.75 0.77 0.86 0.76 -
P/RPS 0.07 0.08 0.12 0.18 0.23 0.24 0.23 -17.97%
P/EPS 2.74 -4.94 5.05 3.67 3.87 3.05 3.30 -3.05%
EY 36.45 -20.24 19.81 27.25 25.84 32.81 30.26 3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.33 0.49 0.53 0.45 0.43 0.38%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 01/08/07 26/07/06 20/07/05 19/07/04 24/07/03 22/07/02 27/07/01 -
Price 0.45 0.39 0.52 0.77 0.81 0.84 0.81 -
P/RPS 0.07 0.07 0.12 0.19 0.24 0.24 0.25 -19.10%
P/EPS 2.81 -4.70 5.05 3.77 4.07 2.98 3.52 -3.68%
EY 35.64 -21.28 19.81 26.55 24.57 33.60 28.40 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.26 0.33 0.51 0.56 0.44 0.46 -0.36%

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