[ASTEEL] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.24%
YoY- -15.12%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 367,640 290,600 270,568 214,786 152,345 127,417 132,145 18.58%
PBT 1,640 5,005 18,446 17,553 15,878 10,450 14,573 -30.50%
Tax -540 -1,457 -6,889 -6,608 -2,984 -1,042 -3,961 -28.24%
NP 1,100 3,548 11,557 10,945 12,894 9,408 10,612 -31.45%
-
NP to SH -104 2,844 11,557 10,945 12,894 9,408 10,612 -
-
Tax Rate 32.93% 29.11% 37.35% 37.65% 18.79% 9.97% 27.18% -
Total Cost 366,540 287,052 259,010 203,841 139,450 118,009 121,533 20.18%
-
Net Worth 99,449 102,097 99,521 91,280 81,606 72,400 65,679 7.15%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 99,449 102,097 99,521 91,280 81,606 72,400 65,679 7.15%
NOSH 65,000 65,030 64,207 62,095 40,600 40,000 30,000 13.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.30% 1.22% 4.27% 5.10% 8.46% 7.38% 8.03% -
ROE -0.10% 2.79% 11.61% 11.99% 15.80% 12.99% 16.16% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 565.60 446.87 421.40 345.90 375.23 318.54 440.48 4.25%
EPS -0.16 4.37 18.00 17.63 31.76 23.52 35.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.57 1.55 1.47 2.01 1.81 2.1893 -5.79%
Adjusted Per Share Value based on latest NOSH - 62,317
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 75.82 59.93 55.80 44.30 31.42 26.28 27.25 18.58%
EPS -0.02 0.59 2.38 2.26 2.66 1.94 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2051 0.2106 0.2053 0.1883 0.1683 0.1493 0.1355 7.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.41 0.45 0.69 0.87 0.91 0.71 1.26 -
P/RPS 0.07 0.10 0.16 0.25 0.24 0.22 0.29 -21.08%
P/EPS -256.25 10.29 3.83 4.94 2.87 3.02 3.56 -
EY -0.39 9.72 26.09 20.26 34.90 33.13 28.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.45 0.59 0.45 0.39 0.58 -11.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/10/06 18/11/05 25/10/04 22/10/03 25/10/02 19/10/01 16/10/00 -
Price 0.40 0.43 0.65 0.88 0.93 0.73 1.26 -
P/RPS 0.07 0.10 0.15 0.25 0.25 0.23 0.29 -21.08%
P/EPS -250.00 9.83 3.61 4.99 2.93 3.10 3.56 -
EY -0.40 10.17 27.69 20.03 34.15 32.22 28.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.42 0.60 0.46 0.40 0.58 -12.51%

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