[ASTEEL] YoY TTM Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	435,631	345,280	284,214	261,177	205,967	147,675	124,250	23.24%
YoY %	26.17%	21.49%	8.82%	26.81%	39.47%	18.85%	-	-
Horiz. %	350.61%	277.89%	228.74%	210.20%	165.77%	118.85%	100.00%	-
PBT	15,395	-1,291	5,717	14,793	17,868	14,270	9,026	9.30%
YoY %	1,292.49%	-122.58%	-61.35%	-17.21%	25.21%	58.10%	-	-
Horiz. %	170.56%	-14.30%	63.34%	163.89%	197.96%	158.10%	100.00%	-
Tax	-3,447	571	-1,618	-5,109	-6,004	-2,935	508	-
YoY %	-703.68%	135.29%	68.33%	14.91%	-104.57%	-677.76%	-	-
Horiz. %	-678.54%	112.40%	-318.50%	-1,005.71%	-1,181.89%	-577.76%	100.00%	-
NP	11,948	-720	4,099	9,684	11,864	11,335	9,534	3.83%
YoY %	1,759.44%	-117.57%	-57.67%	-18.37%	4.67%	18.89%	-	-
Horiz. %	125.32%	-7.55%	42.99%	101.57%	124.44%	118.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,672	-1,590	3,572	9,684	11,864	11,335	9,534	1.89%
YoY %	771.19%	-144.51%	-63.11%	-18.37%	4.67%	18.89%	-	-
Horiz. %	111.94%	-16.68%	37.47%	101.57%	124.44%	118.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.39%	-	28.30%	34.54%	33.60%	20.57%	-5.63%	-
YoY %	0.00%	-	-18.07%	2.80%	63.34%	465.36%	-	-
Horiz. %	-397.69%	-	-502.66%	-613.50%	-596.80%	-365.36%	100.00%	-
Total Cost	423,683	346,000	280,115	251,493	194,103	136,340	114,716	24.31%
YoY %	22.45%	23.52%	11.38%	29.57%	42.37%	18.85%	-	-
Horiz. %	369.33%	301.61%	244.18%	219.23%	169.20%	118.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,176	99,810	102,472	99,998	91,606	82,349	72,429	-1.74%
YoY %	-34.70%	-2.60%	2.47%	9.16%	11.24%	13.70%	-	-
Horiz. %	89.99%	137.80%	141.48%	138.06%	126.48%	113.70%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	651	652	1,934	3,158	2,063	3,000	3,001	-22.47%
YoY %	-0.15%	-66.29%	-38.76%	53.08%	-31.23%	-0.03%	-	-
Horiz. %	21.69%	21.73%	64.45%	105.23%	68.74%	99.97%	100.00%	-
Div Payout %	6.11%	0.00%	54.16%	32.61%	17.39%	26.47%	31.48%	-
YoY %	0.00%	0.00%	66.08%	87.52%	-34.30%	-15.91%	-	-
Horiz. %	19.41%	0.00%	172.05%	103.59%	55.24%	84.09%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	65,176	99,810	102,472	99,998	91,606	82,349	72,429	-1.74%
YoY %	-34.70%	-2.60%	2.47%	9.16%	11.24%	13.70%	-	-
Horiz. %	89.99%	137.80%	141.48%	138.06%	126.48%	113.70%	100.00%	-
NOSH	65,176	65,235	65,268	64,515	62,317	40,970	40,016	8.46%
YoY %	-0.09%	-0.05%	1.17%	3.53%	52.10%	2.38%	-	-
Horiz. %	162.87%	163.02%	163.10%	161.22%	155.73%	102.38%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	2.74%	-0.21%	1.44%	3.71%	5.76%	7.68%	7.67%	-
YoY %	1,404.76%	-114.58%	-61.19%	-35.59%	-25.00%	0.13%	-	-
Horiz. %	35.72%	-2.74%	18.77%	48.37%	75.10%	100.13%	100.00%	-
ROE	16.37%	-1.59%	3.49%	9.68%	12.95%	13.76%	13.16%	-
YoY %	1,129.56%	-145.56%	-63.95%	-25.25%	-5.89%	4.56%	-	-
Horiz. %	124.39%	-12.08%	26.52%	73.56%	98.40%	104.56%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	668.39	529.28	435.45	404.83	330.51	360.45	310.50	13.62%
YoY %	26.28%	21.55%	7.56%	22.49%	-8.31%	16.09%	-	-
Horiz. %	215.26%	170.46%	140.24%	130.38%	106.44%	116.09%	100.00%	-
EPS	16.37	-2.44	5.47	15.01	19.04	27.67	23.83	-6.06%
YoY %	770.90%	-144.61%	-63.56%	-21.17%	-31.19%	16.11%	-	-
Horiz. %	68.69%	-10.24%	22.95%	62.99%	79.90%	116.11%	100.00%	-
DPS	1.00	1.00	3.00	4.90	3.31	7.32	7.50	-28.51%
YoY %	0.00%	-66.67%	-38.78%	48.04%	-54.78%	-2.40%	-	-
Horiz. %	13.33%	13.33%	40.00%	65.33%	44.13%	97.60%	100.00%	-
NAPS	1.00	1.53	1.57	1.55	1.47	2.01	1.81	-9.41%
YoY %	-34.64%	-2.55%	1.29%	5.44%	-26.87%	11.05%	-	-
Horiz. %	55.25%	84.53%	86.74%	85.64%	81.22%	111.05%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 64,515
RPS	89.84	71.21	58.62	53.87	42.48	30.46	25.63	23.23%
YoY %	26.16%	21.48%	8.82%	26.81%	39.46%	18.85%	-	-
Horiz. %	350.53%	277.84%	228.72%	210.18%	165.74%	118.85%	100.00%	-
EPS	2.20	-0.33	0.74	2.00	2.45	2.34	1.97	1.85%
YoY %	766.67%	-144.59%	-63.00%	-18.37%	4.70%	18.78%	-	-
Horiz. %	111.68%	-16.75%	37.56%	101.52%	124.37%	118.78%	100.00%	-
DPS	0.13	0.13	0.40	0.65	0.43	0.62	0.62	-22.91%
YoY %	0.00%	-67.50%	-38.46%	51.16%	-30.65%	0.00%	-	-
Horiz. %	20.97%	20.97%	64.52%	104.84%	69.35%	100.00%	100.00%	-
NAPS	0.1344	0.2059	0.2113	0.2062	0.1889	0.1698	0.1494	-1.74%
YoY %	-34.73%	-2.56%	2.47%	9.16%	11.25%	13.65%	-	-
Horiz. %	89.96%	137.82%	141.43%	138.02%	126.44%	113.65%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	-
Price	0.48	0.41	0.45	0.69	0.87	0.91	0.71	-
P/RPS	0.07	0.08	0.10	0.17	0.26	0.25	0.23	-17.97%
YoY %	-12.50%	-20.00%	-41.18%	-34.62%	4.00%	8.70%	-	-
Horiz. %	30.43%	34.78%	43.48%	73.91%	113.04%	108.70%	100.00%	-
P/EPS	2.93	-16.82	8.22	4.60	4.57	3.29	2.98	-0.28%
YoY %	117.42%	-304.62%	78.70%	0.66%	38.91%	10.40%	-	-
Horiz. %	98.32%	-564.43%	275.84%	154.36%	153.36%	110.40%	100.00%	-
EY	34.11	-5.94	12.16	21.75	21.88	30.40	33.56	0.27%
YoY %	674.24%	-148.85%	-44.09%	-0.59%	-28.03%	-9.42%	-	-
Horiz. %	101.64%	-17.70%	36.23%	64.81%	65.20%	90.58%	100.00%	-
DY	2.08	2.44	6.67	7.10	3.81	8.05	10.56	-23.71%
YoY %	-14.75%	-63.42%	-6.06%	86.35%	-52.67%	-23.77%	-	-
Horiz. %	19.70%	23.11%	63.16%	67.23%	36.08%	76.23%	100.00%	-
P/NAPS	0.48	0.27	0.29	0.45	0.59	0.45	0.39	3.51%
YoY %	77.78%	-6.90%	-35.56%	-23.73%	31.11%	15.38%	-	-
Horiz. %	123.08%	69.23%	74.36%	115.38%	151.28%	115.38%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	31/10/07	27/10/06	18/11/05	25/10/04	22/10/03	25/10/02	19/10/01	-
Price	0.49	0.40	0.43	0.65	0.88	0.93	0.73	-
P/RPS	0.07	0.08	0.10	0.16	0.27	0.26	0.24	-18.55%
YoY %	-12.50%	-20.00%	-37.50%	-40.74%	3.85%	8.33%	-	-
Horiz. %	29.17%	33.33%	41.67%	66.67%	112.50%	108.33%	100.00%	-
P/EPS	2.99	-16.41	7.86	4.33	4.62	3.36	3.06	-0.38%
YoY %	118.22%	-308.78%	81.52%	-6.28%	37.50%	9.80%	-	-
Horiz. %	97.71%	-536.27%	256.86%	141.50%	150.98%	109.80%	100.00%	-
EY	33.42	-6.09	12.73	23.09	21.63	29.75	32.64	0.39%
YoY %	648.77%	-147.84%	-44.87%	6.75%	-27.29%	-8.85%	-	-
Horiz. %	102.39%	-18.66%	39.00%	70.74%	66.27%	91.15%	100.00%	-
DY	2.04	2.50	6.98	7.53	3.76	7.87	10.27	-23.60%
YoY %	-18.40%	-64.18%	-7.30%	100.27%	-52.22%	-23.37%	-	-
Horiz. %	19.86%	24.34%	67.96%	73.32%	36.61%	76.63%	100.00%	-
P/NAPS	0.49	0.26	0.27	0.42	0.60	0.46	0.40	3.43%
YoY %	88.46%	-3.70%	-35.71%	-30.00%	30.43%	15.00%	-	-
Horiz. %	122.50%	65.00%	67.50%	105.00%	150.00%	115.00%	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