[ASTEEL] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -97.04%
YoY- 101.65%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 399,616 491,630 537,689 560,343 467,031 429,357 466,399 -2.54%
PBT -7,263 -19,819 -32,093 540 -21,380 -23,917 17,267 -
Tax -2,695 3,268 5,451 -42 2,637 3,966 -4,749 -9.00%
NP -9,958 -16,551 -26,642 498 -18,743 -19,951 12,518 -
-
NP to SH -9,958 -16,551 -26,642 253 -15,349 -17,969 9,558 -
-
Tax Rate - - - 7.78% - - 27.50% -
Total Cost 409,574 508,181 564,331 559,845 485,774 449,308 453,881 -1.69%
-
Net Worth 191,585 201,348 215,969 199,022 142,618 150,667 172,450 1.76%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 3,491 - - 2,449 -
Div Payout % - - - 1,380.09% - - 25.63% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 191,585 201,348 215,969 199,022 142,618 150,667 172,450 1.76%
NOSH 348,337 348,337 348,337 348,337 195,368 195,672 195,966 10.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.49% -3.37% -4.95% 0.09% -4.01% -4.65% 2.68% -
ROE -5.20% -8.22% -12.34% 0.13% -10.76% -11.93% 5.54% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 114.72 141.62 154.36 160.48 239.05 219.43 238.00 -11.44%
EPS -2.86 -4.77 -7.65 0.07 -7.86 -9.18 4.88 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 1.25 -
NAPS 0.55 0.58 0.62 0.57 0.73 0.77 0.88 -7.52%
Adjusted Per Share Value based on latest NOSH - 349,162
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 82.42 101.39 110.89 115.57 96.32 88.55 96.19 -2.53%
EPS -2.05 -3.41 -5.49 0.05 -3.17 -3.71 1.97 -
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.51 -
NAPS 0.3951 0.4153 0.4454 0.4105 0.2941 0.3107 0.3557 1.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.225 0.215 0.265 0.375 0.46 0.41 0.54 -
P/RPS 0.20 0.15 0.17 0.23 0.19 0.19 0.23 -2.30%
P/EPS -7.87 -4.51 -3.46 517.53 -5.86 -4.46 11.07 -
EY -12.71 -22.18 -28.86 0.19 -17.08 -22.40 9.03 -
DY 0.00 0.00 0.00 2.67 0.00 0.00 2.31 -
P/NAPS 0.41 0.37 0.43 0.66 0.63 0.53 0.61 -6.40%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 25/02/15 - 28/02/13 29/02/12 28/02/11 -
Price 0.25 0.18 0.26 0.00 0.405 0.41 0.55 -
P/RPS 0.22 0.13 0.17 0.00 0.17 0.19 0.23 -0.73%
P/EPS -8.75 -3.78 -3.40 0.00 -5.16 -4.46 11.28 -
EY -11.43 -26.49 -29.42 0.00 -19.40 -22.40 8.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.45 0.31 0.42 0.00 0.55 0.53 0.63 -5.44%

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