[ASTEEL] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -7.96%
YoY- 119.59%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 69,551 66,264 58,251 44,878 33,416 28,687 31,087 -0.85%
PBT -2,521 1,963 958 4,703 2,361 1,187 1,290 -
Tax 976 -525 59 -1,049 -697 1,290 -449 -
NP -1,545 1,438 1,017 3,654 1,664 2,477 841 -
-
NP to SH -1,513 1,438 1,017 3,654 1,664 2,477 841 -
-
Tax Rate - 26.74% -6.16% 22.30% 29.52% -108.68% 34.81% -
Total Cost 71,096 64,826 57,234 41,224 31,752 26,210 30,246 -0.90%
-
Net Worth 100,431 101,240 92,856 82,526 71,600 65,626 57,668 -0.58%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 652 1,934 3,158 2,063 3,000 3,001 2,252 1.32%
Div Payout % 0.00% 134.53% 310.56% 56.46% 180.29% 121.16% 267.86% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 100,431 101,240 92,856 82,526 71,600 65,626 57,668 -0.58%
NOSH 65,215 64,484 63,167 41,263 40,000 40,016 30,035 -0.82%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -2.22% 2.17% 1.75% 8.14% 4.98% 8.63% 2.71% -
ROE -1.51% 1.42% 1.10% 4.43% 2.32% 3.77% 1.46% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 106.65 102.76 92.22 108.76 83.54 71.69 103.50 -0.03%
EPS -2.32 2.23 1.61 5.91 4.16 6.19 2.80 -
DPS 1.00 3.00 5.00 5.00 7.50 7.50 7.50 2.16%
NAPS 1.54 1.57 1.47 2.00 1.79 1.64 1.92 0.23%
Adjusted Per Share Value based on latest NOSH - 41,263
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 14.34 13.67 12.01 9.26 6.89 5.92 6.41 -0.85%
EPS -0.31 0.30 0.21 0.75 0.34 0.51 0.17 -
DPS 0.13 0.40 0.65 0.43 0.62 0.62 0.46 1.35%
NAPS 0.2071 0.2088 0.1915 0.1702 0.1477 0.1353 0.1189 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.41 0.69 0.82 0.67 0.85 0.96 0.00 -
P/RPS 0.38 0.67 0.89 0.62 1.02 1.34 0.00 -100.00%
P/EPS -17.67 30.94 50.93 7.57 20.43 15.51 0.00 -100.00%
EY -5.66 3.23 1.96 13.22 4.89 6.45 0.00 -100.00%
DY 2.44 4.35 6.10 7.46 8.82 7.81 0.00 -100.00%
P/NAPS 0.27 0.44 0.56 0.34 0.47 0.59 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 18/02/05 17/02/04 17/02/03 14/02/02 30/01/01 03/02/00 -
Price 0.43 0.67 0.82 0.73 0.86 0.83 1.37 -
P/RPS 0.40 0.65 0.89 0.67 1.03 1.16 1.32 1.27%
P/EPS -18.53 30.04 50.93 8.24 20.67 13.41 48.93 -
EY -5.40 3.33 1.96 12.13 4.84 7.46 2.04 -
DY 2.33 4.48 6.10 6.85 8.72 9.04 5.47 0.91%
P/NAPS 0.28 0.43 0.56 0.37 0.48 0.51 0.71 0.99%

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