[ASTEEL] YoY TTM Result on 31-Jan-2012 [#1]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 6.14%
YoY- -1588.61%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 547,862 518,285 504,323 414,135 460,696 386,906 429,934 4.96%
PBT -1,927 -11,454 -15,011 -24,048 6,362 30,415 -8,692 -26.00%
Tax 261 1,266 1,547 3,686 -2,336 -7,290 -440 -
NP -1,666 -10,188 -13,464 -20,362 4,026 23,125 -9,132 -28.82%
-
NP to SH -1,666 -7,556 -11,150 -16,866 1,133 21,312 -9,396 -29.23%
-
Tax Rate - - - - 36.72% 23.97% - -
Total Cost 549,528 528,473 517,787 434,497 456,670 363,781 439,066 4.58%
-
Net Worth 198,552 0 143,051 0 168,086 160,303 138,740 7.42%
Dividend
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,491 - - - 2,449 4,892 1,727 15.10%
Div Payout % 0.00% - - - 216.20% 22.96% 0.00% -
Equity
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 198,552 0 143,051 0 168,086 160,303 138,740 7.42%
NOSH 348,337 226,444 195,961 194,684 195,449 195,492 195,408 12.24%
Ratio Analysis
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.30% -1.97% -2.67% -4.92% 0.87% 5.98% -2.12% -
ROE -0.84% 0.00% -7.79% 0.00% 0.67% 13.29% -6.77% -
Per Share
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 157.28 228.88 257.36 212.72 235.71 197.91 220.02 -6.48%
EPS -0.48 -3.34 -5.69 -8.66 0.58 10.90 -4.81 -36.91%
DPS 1.00 0.00 0.00 0.00 1.25 2.50 0.88 2.58%
NAPS 0.57 0.00 0.73 0.00 0.86 0.82 0.71 -4.29%
Adjusted Per Share Value based on latest NOSH - 194,684
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 112.99 106.89 104.01 85.41 95.01 79.80 88.67 4.96%
EPS -0.34 -1.56 -2.30 -3.48 0.23 4.40 -1.94 -29.39%
DPS 0.72 0.00 0.00 0.00 0.51 1.01 0.36 14.86%
NAPS 0.4095 0.00 0.295 0.00 0.3467 0.3306 0.2861 7.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 -
Price 0.36 0.44 0.425 0.41 0.545 0.54 0.30 -
P/RPS 0.23 0.19 0.17 0.19 0.23 0.27 0.14 10.43%
P/EPS -75.27 -13.19 -7.47 -4.73 94.02 4.95 -6.24 64.50%
EY -1.33 -7.58 -13.39 -21.13 1.06 20.19 -16.03 -39.20%
DY 2.78 0.00 0.00 0.00 2.29 4.63 2.95 -1.17%
P/NAPS 0.63 0.00 0.58 0.00 0.63 0.66 0.42 8.44%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/01/13 31/01/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/14 - 15/04/13 - 13/05/11 14/05/10 08/05/09 -
Price 0.365 0.00 0.48 0.00 0.52 0.54 0.41 -
P/RPS 0.23 0.00 0.19 0.00 0.22 0.27 0.19 3.89%
P/EPS -76.32 0.00 -8.44 0.00 89.70 4.95 -8.53 54.96%
EY -1.31 0.00 -11.85 0.00 1.11 20.19 -11.73 -35.47%
DY 2.75 0.00 0.00 0.00 2.40 4.63 2.16 4.94%
P/NAPS 0.64 0.00 0.66 0.00 0.60 0.66 0.58 1.98%

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