[ASTEEL] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 86.51%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 170,316 143,799 133,093 106,009 71,645 65,614 64,937 17.42%
PBT -3,028 5,121 10,418 9,884 7,029 5,255 5,309 -
Tax 819 -1,368 -3,880 -3,718 -1,328 -655 -583 -
NP -2,209 3,753 6,538 6,166 5,701 4,600 4,726 -
-
NP to SH -2,706 3,348 6,538 6,166 5,701 4,600 4,726 -
-
Tax Rate - 26.71% 37.24% 37.62% 18.89% 12.46% 10.98% -
Total Cost 172,525 140,046 126,555 99,843 65,944 61,014 60,211 19.16%
-
Net Worth 97,155 103,365 97,238 89,236 77,575 70,032 62,413 7.65%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 97,155 103,365 97,238 89,236 77,575 70,032 62,413 7.65%
NOSH 65,204 65,009 63,972 61,969 40,403 40,000 30,006 13.80%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -1.30% 2.61% 4.91% 5.82% 7.96% 7.01% 7.28% -
ROE -2.79% 3.24% 6.72% 6.91% 7.35% 6.57% 7.57% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 261.20 221.20 208.05 171.07 177.32 164.04 216.41 3.18%
EPS -4.15 5.15 10.22 9.95 14.11 11.50 15.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.59 1.52 1.44 1.92 1.7508 2.08 -5.40%
Adjusted Per Share Value based on latest NOSH - 62,039
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 35.13 29.66 27.45 21.86 14.78 13.53 13.39 17.43%
EPS -0.56 0.69 1.35 1.27 1.18 0.95 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2004 0.2132 0.2005 0.184 0.16 0.1444 0.1287 7.65%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.41 0.52 0.75 0.77 0.86 0.76 1.40 -
P/RPS 0.16 0.24 0.36 0.45 0.48 0.46 0.65 -20.82%
P/EPS -9.88 10.10 7.34 7.74 6.09 6.61 8.89 -
EY -10.12 9.90 13.63 12.92 16.41 15.13 11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.49 0.53 0.45 0.43 0.67 -13.52%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/07/06 20/07/05 19/07/04 24/07/03 22/07/02 27/07/01 17/07/00 -
Price 0.39 0.52 0.77 0.81 0.84 0.81 1.61 -
P/RPS 0.15 0.24 0.37 0.47 0.47 0.49 0.74 -23.34%
P/EPS -9.40 10.10 7.53 8.14 5.95 7.04 10.22 -
EY -10.64 9.90 13.27 12.28 16.80 14.20 9.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.51 0.56 0.44 0.46 0.77 -16.54%

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