[ASTEEL] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.52%
YoY- 29.85%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 77,245 62,390 68,770 55,942 34,442 31,361 29,604 17.32%
PBT -5,520 2,432 5,899 5,383 3,212 2,510 2,626 -
Tax 1,102 -686 -2,129 -2,077 -666 -141 -282 -
NP -4,418 1,746 3,770 3,306 2,546 2,369 2,344 -
-
NP to SH -4,548 1,683 3,770 3,306 2,546 2,369 2,344 -
-
Tax Rate - 28.21% 36.09% 38.58% 20.73% 5.62% 10.74% -
Total Cost 81,663 60,644 65,000 52,636 31,896 28,992 27,260 20.05%
-
Net Worth 95,781 102,921 96,471 89,823 73,657 67,836 60,325 8.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 95,781 102,921 96,471 89,823 73,657 67,836 60,325 8.00%
NOSH 65,157 64,730 63,468 62,377 40,031 40,016 30,012 13.78%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -5.72% 2.80% 5.48% 5.91% 7.39% 7.55% 7.92% -
ROE -4.75% 1.64% 3.91% 3.68% 3.46% 3.49% 3.89% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 118.55 96.38 108.35 89.68 86.04 78.37 98.64 3.11%
EPS -6.98 2.60 5.94 5.30 6.36 5.92 7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.59 1.52 1.44 1.84 1.6952 2.01 -5.07%
Adjusted Per Share Value based on latest NOSH - 62,377
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 15.93 12.87 14.18 11.54 7.10 6.47 6.11 17.30%
EPS -0.94 0.35 0.78 0.68 0.53 0.49 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.2123 0.199 0.1853 0.1519 0.1399 0.1244 8.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.41 0.68 0.85 0.72 0.90 0.77 1.86 -
P/RPS 0.35 0.71 0.78 0.80 1.05 0.98 1.89 -24.49%
P/EPS -5.87 26.15 14.31 13.58 14.15 13.01 23.82 -
EY -17.02 3.82 6.99 7.36 7.07 7.69 4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.43 0.56 0.50 0.49 0.45 0.93 -18.12%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 05/05/06 20/04/05 23/04/04 05/05/03 26/04/02 17/04/01 28/04/00 -
Price 0.42 0.67 0.84 0.69 1.00 0.75 1.64 -
P/RPS 0.35 0.70 0.78 0.77 1.16 0.96 1.66 -22.84%
P/EPS -6.02 25.77 14.14 13.02 15.72 12.67 21.00 -
EY -16.62 3.88 7.07 7.68 6.36 7.89 4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.55 0.48 0.54 0.44 0.82 -15.89%

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