[ASTEEL] YoY 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- -13.49%
YoY- -9.35%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 93,071 81,409 64,324 50,067 37,203 34,253 35,333 17.50%
PBT 2,492 2,689 4,520 4,502 3,818 2,745 2,682 -1.21%
Tax -283 -682 -1,752 -1,642 -663 -514 -335 -2.77%
NP 2,209 2,007 2,768 2,860 3,155 2,231 2,347 -1.00%
-
NP to SH 1,842 1,665 2,768 2,860 3,155 2,231 2,347 -3.95%
-
Tax Rate 11.36% 25.36% 38.76% 36.47% 17.37% 18.72% 12.49% -
Total Cost 90,862 79,402 61,556 47,207 34,048 32,022 32,986 18.38%
-
Net Worth 96,981 103,412 98,073 89,336 77,562 70,000 62,426 7.61%
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 96,981 103,412 98,073 89,336 77,562 70,000 62,426 7.61%
NOSH 65,088 65,039 64,522 62,039 40,396 39,982 30,012 13.76%
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 2.37% 2.47% 4.30% 5.71% 8.48% 6.51% 6.64% -
ROE 1.90% 1.61% 2.82% 3.20% 4.07% 3.19% 3.76% -
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 142.99 125.17 99.69 80.70 92.09 85.67 117.73 3.29%
EPS 2.83 2.56 4.29 4.61 7.81 5.58 7.82 -15.57%
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 19.20 16.79 13.27 10.33 7.67 7.06 7.29 17.50%
EPS 0.38 0.34 0.57 0.59 0.65 0.46 0.48 -3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.2133 0.2023 0.1842 0.16 0.1444 0.1287 7.62%
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 0.29 0.42 0.75 0.95 0.93 0.89 1.19 -20.95%
P/EPS 14.49 20.31 17.48 16.70 11.01 13.62 17.90 -3.45%
EY 6.90 4.92 5.72 5.99 9.08 7.34 5.59 3.56%
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 0.27 0.42 0.77 1.00 0.91 0.95 1.37 -23.70%
P/EPS 13.78 20.31 17.95 17.57 10.76 14.52 20.59 -6.47%
EY 7.26 4.92 5.57 5.69 9.30 6.89 4.86 6.91%
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