[ASTEEL] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -31.94%
YoY- 184.19%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 391,672 511,769 524,690 565,502 450,112 433,834 463,065 -2.74%
PBT 12,109 -19,940 -19,064 10,198 -12,936 -11,461 24,413 -11.01%
Tax -3,730 4,600 2,937 -1,174 672 2,480 -6,256 -8.25%
NP 8,378 -15,340 -16,126 9,024 -12,264 -8,981 18,157 -12.08%
-
NP to SH 8,378 -15,340 -16,126 8,697 -10,330 -9,462 15,852 -10.07%
-
Tax Rate 30.80% - - 11.51% - - 25.63% -
Total Cost 383,293 527,109 540,817 556,478 462,376 442,815 444,908 -2.45%
-
Net Worth 205,519 205,519 181,135 164,493 150,655 162,272 174,033 2.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 205,519 205,519 181,135 164,493 150,655 162,272 174,033 2.80%
NOSH 348,337 348,337 348,337 283,608 195,656 195,509 195,542 10.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.14% -3.00% -3.07% 1.60% -2.72% -2.07% 3.92% -
ROE 4.08% -7.46% -8.90% 5.29% -6.86% -5.83% 9.11% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 112.44 146.92 150.63 199.40 230.05 221.90 236.81 -11.66%
EPS 2.40 -4.40 -4.63 3.07 -4.55 -4.84 8.11 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.52 0.58 0.77 0.83 0.89 -6.61%
Adjusted Per Share Value based on latest NOSH - 332,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 80.78 105.55 108.21 116.63 92.83 89.47 95.50 -2.74%
EPS 1.73 -3.16 -3.33 1.79 -2.13 -1.95 3.27 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4239 0.4239 0.3736 0.3393 0.3107 0.3347 0.3589 2.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.35 0.205 0.36 0.375 0.41 0.41 0.55 -
P/RPS 0.31 0.14 0.24 0.19 0.18 0.18 0.23 5.09%
P/EPS 14.55 -4.66 -7.78 12.23 -7.77 -8.47 6.78 13.55%
EY 6.87 -21.48 -12.86 8.18 -12.88 -11.80 14.74 -11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.35 0.69 0.65 0.53 0.49 0.62 -0.82%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 27/11/15 20/11/14 29/11/13 30/11/12 08/11/11 08/11/10 -
Price 0.315 0.21 0.305 0.37 0.43 0.435 0.55 -
P/RPS 0.28 0.14 0.20 0.19 0.19 0.20 0.23 3.32%
P/EPS 13.10 -4.77 -6.59 12.07 -8.14 -8.99 6.78 11.59%
EY 7.64 -20.97 -15.18 8.29 -12.28 -11.13 14.74 -10.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.59 0.64 0.56 0.52 0.62 -2.57%

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