[ASTEEL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 138.28%
YoY- 707.97%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 461,744 422,891 466,399 341,483 479,278 461,882 377,107 3.42%
PBT -20,722 -22,811 17,266 15,575 4,800 20,556 2,439 -
Tax 1,979 2,860 -4,749 -5,218 -2,117 -4,639 -215 -
NP -18,743 -19,951 12,517 10,357 2,683 15,917 2,224 -
-
NP to SH -15,349 -17,969 9,557 9,938 1,230 14,427 1,127 -
-
Tax Rate - - 27.50% 33.50% 44.10% 22.57% 8.82% -
Total Cost 480,487 442,842 453,882 331,126 476,595 445,965 374,883 4.21%
-
Net Worth 142,735 158,442 171,986 154,547 129,929 123,808 100,973 5.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 2,442 4,890 1,732 3,258 651 -
Div Payout % - - 25.56% 49.21% 140.85% 22.58% 57.80% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 142,735 158,442 171,986 154,547 129,929 123,808 100,973 5.93%
NOSH 195,528 195,607 195,439 195,629 173,239 65,162 65,144 20.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.06% -4.72% 2.68% 3.03% 0.56% 3.45% 0.59% -
ROE -10.75% -11.34% 5.56% 6.43% 0.95% 11.65% 1.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 236.15 216.19 238.64 174.56 276.66 708.81 578.88 -13.86%
EPS -6.76 -9.19 4.89 5.08 0.71 22.14 1.73 -
DPS 0.00 0.00 1.25 2.50 1.00 5.00 1.00 -
NAPS 0.73 0.81 0.88 0.79 0.75 1.90 1.55 -11.78%
Adjusted Per Share Value based on latest NOSH - 195,689
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 95.23 87.22 96.19 70.43 98.85 95.26 77.77 3.43%
EPS -3.17 -3.71 1.97 2.05 0.25 2.98 0.23 -
DPS 0.00 0.00 0.50 1.01 0.36 0.67 0.13 -
NAPS 0.2944 0.3268 0.3547 0.3187 0.268 0.2553 0.2082 5.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.46 0.41 0.54 0.46 0.33 0.56 0.41 -
P/RPS 0.19 0.19 0.23 0.26 0.12 0.08 0.07 18.08%
P/EPS -5.86 -4.46 11.04 9.06 46.48 2.53 23.70 -
EY -17.07 -22.41 9.06 11.04 2.15 39.54 4.22 -
DY 0.00 0.00 2.31 5.43 3.03 8.93 2.44 -
P/NAPS 0.63 0.51 0.61 0.58 0.44 0.29 0.26 15.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.405 0.41 0.55 0.48 0.31 0.50 0.46 -
P/RPS 0.17 0.19 0.23 0.27 0.11 0.07 0.08 13.37%
P/EPS -5.16 -4.46 11.25 9.45 43.66 2.26 26.59 -
EY -19.38 -22.41 8.89 10.58 2.29 44.28 3.76 -
DY 0.00 0.00 2.27 5.21 3.23 10.00 2.17 -
P/NAPS 0.55 0.51 0.63 0.61 0.41 0.26 0.30 10.61%

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