[ASTEEL] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -13.97%
YoY- 4.67%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 345,280 284,214 261,177 205,967 147,675 124,250 130,197 17.64%
PBT -1,291 5,717 14,793 17,868 14,270 9,026 12,219 -
Tax 571 -1,618 -5,109 -6,004 -2,935 508 -3,455 -
NP -720 4,099 9,684 11,864 11,335 9,534 8,764 -
-
NP to SH -1,590 3,572 9,684 11,864 11,335 9,534 8,764 -
-
Tax Rate - 28.30% 34.54% 33.60% 20.57% -5.63% 28.28% -
Total Cost 346,000 280,115 251,493 194,103 136,340 114,716 121,433 19.05%
-
Net Worth 99,810 102,472 99,998 91,606 82,349 72,429 65,699 7.21%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 652 1,934 3,158 2,063 3,000 3,001 2,252 -18.65%
Div Payout % 0.00% 54.16% 32.61% 17.39% 26.47% 31.48% 25.70% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 99,810 102,472 99,998 91,606 82,349 72,429 65,699 7.21%
NOSH 65,235 65,268 64,515 62,317 40,970 40,016 30,009 13.80%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.21% 1.44% 3.71% 5.76% 7.68% 7.67% 6.73% -
ROE -1.59% 3.49% 9.68% 12.95% 13.76% 13.16% 13.34% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 529.28 435.45 404.83 330.51 360.45 310.50 433.86 3.36%
EPS -2.44 5.47 15.01 19.04 27.67 23.83 29.20 -
DPS 1.00 3.00 4.90 3.31 7.32 7.50 7.50 -28.51%
NAPS 1.53 1.57 1.55 1.47 2.01 1.81 2.1893 -5.79%
Adjusted Per Share Value based on latest NOSH - 62,317
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 71.21 58.62 53.87 42.48 30.46 25.63 26.85 17.64%
EPS -0.33 0.74 2.00 2.45 2.34 1.97 1.81 -
DPS 0.13 0.40 0.65 0.43 0.62 0.62 0.46 -18.98%
NAPS 0.2059 0.2113 0.2062 0.1889 0.1698 0.1494 0.1355 7.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.41 0.45 0.69 0.87 0.91 0.71 1.26 -
P/RPS 0.08 0.10 0.17 0.26 0.25 0.23 0.29 -19.30%
P/EPS -16.82 8.22 4.60 4.57 3.29 2.98 4.31 -
EY -5.94 12.16 21.75 21.88 30.40 33.56 23.18 -
DY 2.44 6.67 7.10 3.81 8.05 10.56 5.95 -13.79%
P/NAPS 0.27 0.29 0.45 0.59 0.45 0.39 0.58 -11.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/10/06 18/11/05 25/10/04 22/10/03 25/10/02 19/10/01 16/10/00 -
Price 0.40 0.43 0.65 0.88 0.93 0.73 1.26 -
P/RPS 0.08 0.10 0.16 0.27 0.26 0.24 0.29 -19.30%
P/EPS -16.41 7.86 4.33 4.62 3.36 3.06 4.31 -
EY -6.09 12.73 23.09 21.63 29.75 32.64 23.18 -
DY 2.50 6.98 7.53 3.76 7.87 10.27 5.95 -13.45%
P/NAPS 0.26 0.27 0.42 0.60 0.46 0.40 0.58 -12.51%

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