[ASTEEL] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
25-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 69.64%
YoY- 37.06%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 217,950 202,926 161,090 114,259 95,563 99,109 82,759 -1.02%
PBT 3,754 13,835 13,165 11,909 7,838 10,930 7,575 0.74%
Tax -1,093 -5,167 -4,956 -2,238 -782 -2,971 -103 -2.47%
NP 2,661 8,668 8,209 9,671 7,056 7,959 7,472 1.10%
-
NP to SH 2,133 8,668 8,209 9,671 7,056 7,959 7,472 1.34%
-
Tax Rate 29.12% 37.35% 37.65% 18.79% 9.98% 27.18% 1.36% -
Total Cost 215,289 194,258 152,881 104,588 88,507 91,150 75,287 -1.11%
-
Net Worth 102,097 99,521 91,280 81,606 72,399 65,678 59,092 -0.57%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 102,097 99,521 91,280 81,606 72,399 65,678 59,092 -0.57%
NOSH 65,030 64,207 62,095 40,600 40,000 29,999 29,995 -0.81%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.22% 4.27% 5.10% 8.46% 7.38% 8.03% 9.03% -
ROE 2.09% 8.71% 8.99% 11.85% 9.75% 12.12% 12.64% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 335.15 316.05 259.42 281.42 238.91 330.36 275.90 -0.20%
EPS 3.28 13.50 13.22 23.82 17.64 26.53 24.91 2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.55 1.47 2.01 1.81 2.1893 1.97 0.24%
Adjusted Per Share Value based on latest NOSH - 40,970
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 44.95 41.85 33.22 23.56 19.71 20.44 17.07 -1.02%
EPS 0.44 1.79 1.69 1.99 1.46 1.64 1.54 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.2053 0.1883 0.1683 0.1493 0.1355 0.1219 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.45 0.69 0.87 0.91 0.71 1.26 0.00 -
P/RPS 0.13 0.22 0.34 0.32 0.30 0.38 0.00 -100.00%
P/EPS 13.72 5.11 6.58 3.82 4.02 4.75 0.00 -100.00%
EY 7.29 19.57 15.20 26.18 24.85 21.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.59 0.45 0.39 0.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 25/10/04 22/10/03 25/10/02 19/10/01 16/10/00 12/11/99 -
Price 0.43 0.65 0.88 0.93 0.73 1.26 0.00 -
P/RPS 0.13 0.21 0.34 0.33 0.31 0.38 0.00 -100.00%
P/EPS 13.11 4.81 6.66 3.90 4.14 4.75 0.00 -100.00%
EY 7.63 20.77 15.02 25.61 24.16 21.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.60 0.46 0.40 0.58 0.00 -100.00%

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