[ASTEEL] YoY Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Quarter Result
Revenue	119,100	94,566	82,738	129,846	101,377	69,551	66,264	10.26%
YoY %	25.94%	14.30%	-36.28%	28.08%	45.76%	4.96%	-	-
Horiz. %	179.74%	142.71%	124.86%	195.95%	152.99%	104.96%	100.00%	-
PBT	-1,044	9,555	-19,580	6,370	1,209	-2,521	1,963	-
YoY %	-110.93%	148.80%	-407.38%	426.88%	147.96%	-228.43%	-	-
Horiz. %	-53.18%	486.75%	-997.45%	324.50%	61.59%	-128.43%	100.00%	-
Tax	-57	-2,258	4,031	-1,002	191	976	-525	-30.91%
YoY %	97.48%	-156.02%	502.30%	-624.61%	-80.43%	285.90%	-	-
Horiz. %	10.86%	430.10%	-767.81%	190.86%	-36.38%	-185.90%	100.00%	-
NP	-1,101	7,297	-15,549	5,368	1,400	-1,545	1,438	-
YoY %	-115.09%	146.93%	-389.66%	283.43%	190.61%	-207.44%	-	-
Horiz. %	-76.56%	507.44%	-1,081.29%	373.30%	97.36%	-107.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,332	6,810	-14,750	4,959	1,205	-1,513	1,438	-
YoY %	-134.24%	146.17%	-397.44%	311.54%	179.64%	-205.22%	-	-
Horiz. %	-162.17%	473.57%	-1,025.73%	344.85%	83.80%	-105.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	23.63%	-	15.73%	-15.80%	-	26.74%	-
YoY %	-	0.00%	-	199.56%	0.00%	-	-	-
Horiz. %	-	88.37%	-	58.83%	-59.09%	-	100.00%	-
Total Cost	120,201	87,269	98,287	124,478	99,977	71,096	64,826	10.83%
YoY %	37.74%	-11.21%	-21.04%	24.51%	40.62%	9.67%	-	-
Horiz. %	185.42%	134.62%	151.62%	192.02%	154.22%	109.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,450	154,594	129,537	65,177	101,043	100,431	101,240	9.27%
YoY %	11.55%	19.34%	98.75%	-35.50%	0.61%	-0.80%	-	-
Horiz. %	170.34%	152.70%	127.95%	64.38%	99.81%	99.20%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	2,449	4,892	1,727	651	651	652	1,934	4.01%
YoY %	-49.94%	183.27%	165.28%	0.00%	-0.15%	-66.29%	-	-
Horiz. %	126.63%	252.95%	89.30%	33.66%	33.66%	33.71%	100.00%	-
Div Payout %	0.00%	71.84%	0.00%	13.14%	54.10%	0.00%	134.53%	-
YoY %	0.00%	0.00%	0.00%	-75.71%	0.00%	0.00%	-	-
Horiz. %	0.00%	53.40%	0.00%	9.77%	40.21%	0.00%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	172,450	154,594	129,537	65,177	101,043	100,431	101,240	9.27%
YoY %	11.55%	19.34%	98.75%	-35.50%	0.61%	-0.80%	-	-
Horiz. %	170.34%	152.70%	127.95%	64.38%	99.81%	99.20%	100.00%	-
NOSH	195,966	195,689	172,716	65,177	65,189	65,215	64,484	20.34%
YoY %	0.14%	13.30%	165.00%	-0.02%	-0.04%	1.13%	-	-
Horiz. %	303.90%	303.47%	267.84%	101.07%	101.09%	101.13%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	-0.92%	7.72%	-18.79%	4.13%	1.38%	-2.22%	2.17%	-
YoY %	-111.92%	141.09%	-554.96%	199.28%	162.16%	-202.30%	-	-
Horiz. %	-42.40%	355.76%	-865.90%	190.32%	63.59%	-102.30%	100.00%	-
ROE	-1.35%	4.41%	-11.39%	7.61%	1.19%	-1.51%	1.42%	-
YoY %	-130.61%	138.72%	-249.67%	539.50%	178.81%	-206.34%	-	-
Horiz. %	-95.07%	310.56%	-802.11%	535.92%	83.80%	-106.34%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	60.78	48.32	47.90	199.22	155.51	106.65	102.76	-8.37%
YoY %	25.79%	0.88%	-75.96%	28.11%	45.81%	3.79%	-	-
Horiz. %	59.15%	47.02%	46.61%	193.87%	151.33%	103.79%	100.00%	-
EPS	-1.19	3.48	-8.54	3.31	1.85	-2.32	2.23	-
YoY %	-134.20%	140.75%	-358.01%	78.92%	179.74%	-204.04%	-	-
Horiz. %	-53.36%	156.05%	-382.96%	148.43%	82.96%	-104.04%	100.00%	-
DPS	1.25	2.50	1.00	1.00	1.00	1.00	3.00	-13.57%
YoY %	-50.00%	150.00%	0.00%	0.00%	0.00%	-66.67%	-	-
Horiz. %	41.67%	83.33%	33.33%	33.33%	33.33%	33.33%	100.00%	-
NAPS	0.88	0.79	0.75	1.00	1.55	1.54	1.57	-9.19%
YoY %	11.39%	5.33%	-25.00%	-35.48%	0.65%	-1.91%	-	-
Horiz. %	56.05%	50.32%	47.77%	63.69%	98.73%	98.09%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 65,177
RPS	24.56	19.50	17.06	26.78	20.91	14.34	13.67	10.25%
YoY %	25.95%	14.30%	-36.30%	28.07%	45.82%	4.90%	-	-
Horiz. %	179.66%	142.65%	124.80%	195.90%	152.96%	104.90%	100.00%	-
EPS	-0.48	1.40	-3.04	1.02	0.25	-0.31	0.30	-
YoY %	-134.29%	146.05%	-398.04%	308.00%	180.65%	-203.33%	-	-
Horiz. %	-160.00%	466.67%	-1,013.33%	340.00%	83.33%	-103.33%	100.00%	-
DPS	0.51	1.01	0.36	0.13	0.13	0.13	0.40	4.13%
YoY %	-49.50%	180.56%	176.92%	0.00%	0.00%	-67.50%	-	-
Horiz. %	127.50%	252.50%	90.00%	32.50%	32.50%	32.50%	100.00%	-
NAPS	0.3557	0.3188	0.2672	0.1344	0.2084	0.2071	0.2088	9.28%
YoY %	11.57%	19.31%	98.81%	-35.51%	0.63%	-0.81%	-	-
Horiz. %	170.35%	152.68%	127.97%	64.37%	99.81%	99.19%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	0.54	0.46	0.33	0.56	0.41	0.41	0.69	-
P/RPS	0.89	0.95	0.69	0.28	0.26	0.38	0.67	4.84%
YoY %	-6.32%	37.68%	146.43%	7.69%	-31.58%	-43.28%	-	-
Horiz. %	132.84%	141.79%	102.99%	41.79%	38.81%	56.72%	100.00%	-
P/EPS	-45.38	13.22	-3.86	7.36	22.18	-17.67	30.94	-
YoY %	-443.27%	442.49%	-152.45%	-66.82%	225.52%	-157.11%	-	-
Horiz. %	-146.67%	42.73%	-12.48%	23.79%	71.69%	-57.11%	100.00%	-
EY	-2.20	7.57	-25.88	13.59	4.51	-5.66	3.23	-
YoY %	-129.06%	129.25%	-290.43%	201.33%	179.68%	-275.23%	-	-
Horiz. %	-68.11%	234.37%	-801.24%	420.74%	139.63%	-175.23%	100.00%	-
DY	2.31	5.43	3.03	1.79	2.44	2.44	4.35	-10.00%
YoY %	-57.46%	79.21%	69.27%	-26.64%	0.00%	-43.91%	-	-
Horiz. %	53.10%	124.83%	69.66%	41.15%	56.09%	56.09%	100.00%	-
P/NAPS	0.61	0.58	0.44	0.56	0.26	0.27	0.44	5.59%
YoY %	5.17%	31.82%	-21.43%	115.38%	-3.70%	-38.64%	-	-
Horiz. %	138.64%	131.82%	100.00%	127.27%	59.09%	61.36%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/11	24/02/10	27/02/09	28/02/08	27/02/07	27/02/06	18/02/05	-
Price	0.55	0.48	0.31	0.50	0.46	0.43	0.67	-
P/RPS	0.90	0.99	0.65	0.25	0.30	0.40	0.65	5.57%
YoY %	-9.09%	52.31%	160.00%	-16.67%	-25.00%	-38.46%	-	-
Horiz. %	138.46%	152.31%	100.00%	38.46%	46.15%	61.54%	100.00%	-
P/EPS	-46.22	13.79	-3.63	6.57	24.89	-18.53	30.04	-
YoY %	-435.17%	479.89%	-155.25%	-73.60%	234.32%	-161.68%	-	-
Horiz. %	-153.86%	45.91%	-12.08%	21.87%	82.86%	-61.68%	100.00%	-
EY	-2.16	7.25	-27.55	15.22	4.02	-5.40	3.33	-
YoY %	-129.79%	126.32%	-281.01%	278.61%	174.44%	-262.16%	-	-
Horiz. %	-64.86%	217.72%	-827.33%	457.06%	120.72%	-162.16%	100.00%	-
DY	2.27	5.21	3.23	2.00	2.17	2.33	4.48	-10.70%
YoY %	-56.43%	61.30%	61.50%	-7.83%	-6.87%	-47.99%	-	-
Horiz. %	50.67%	116.29%	72.10%	44.64%	48.44%	52.01%	100.00%	-
P/NAPS	0.63	0.61	0.41	0.50	0.30	0.28	0.43	6.56%
YoY %	3.28%	48.78%	-18.00%	66.67%	7.14%	-34.88%	-	-
Horiz. %	146.51%	141.86%	95.35%	116.28%	69.77%	65.12%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos