[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 573.89%
YoY- -69.62%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,309,216 1,024,627 988,992 901,804 807,444 1,240,422 1,345,478 -1.80%
PBT 95,564 81,356 84,693 52,406 2,376 90,140 109,569 -8.72%
Tax -4,768 -9,390 -9,386 -3,374 4,900 -10,448 -16,972 -57.13%
NP 90,796 71,966 75,306 49,032 7,276 79,692 92,597 -1.30%
-
NP to SH 90,796 71,966 75,306 49,032 7,276 79,692 92,597 -1.30%
-
Tax Rate 4.99% 11.54% 11.08% 6.44% -206.23% 11.59% 15.49% -
Total Cost 1,218,420 952,661 913,685 852,772 800,168 1,160,730 1,252,881 -1.84%
-
Net Worth 660,952 641,230 622,913 592,945 583,595 581,443 577,466 9.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 37,942 25,321 38,009 - - - -
Div Payout % - 52.72% 33.62% 77.52% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 660,952 641,230 622,913 592,945 583,595 581,443 577,466 9.42%
NOSH 377,687 379,426 379,825 380,093 378,958 380,028 379,912 -0.39%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.94% 7.02% 7.61% 5.44% 0.90% 6.42% 6.88% -
ROE 13.74% 11.22% 12.09% 8.27% 1.25% 13.71% 16.04% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 346.64 270.05 260.38 237.26 213.07 326.40 354.15 -1.42%
EPS 24.04 18.97 19.83 12.90 1.92 20.97 24.37 -0.90%
DPS 0.00 10.00 6.67 10.00 0.00 0.00 0.00 -
NAPS 1.75 1.69 1.64 1.56 1.54 1.53 1.52 9.85%
Adjusted Per Share Value based on latest NOSH - 380,184
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 344.53 269.64 260.26 237.32 212.49 326.43 354.07 -1.80%
EPS 23.89 18.94 19.82 12.90 1.91 20.97 24.37 -1.31%
DPS 0.00 9.98 6.66 10.00 0.00 0.00 0.00 -
NAPS 1.7393 1.6874 1.6392 1.5604 1.5358 1.5301 1.5196 9.42%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.26 1.07 0.88 0.85 0.71 0.49 1.10 -
P/RPS 0.36 0.40 0.34 0.36 0.33 0.15 0.31 10.49%
P/EPS 5.24 5.64 4.44 6.59 36.98 2.34 4.51 10.52%
EY 19.08 17.73 22.53 15.18 2.70 42.80 22.16 -9.50%
DY 0.00 9.35 7.58 11.76 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.54 0.54 0.46 0.32 0.72 0.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/05/07 09/02/07 16/11/06 16/08/06 16/05/06 16/02/06 16/11/05 -
Price 1.48 1.26 1.09 0.88 0.94 0.62 0.89 -
P/RPS 0.43 0.47 0.42 0.37 0.44 0.19 0.25 43.60%
P/EPS 6.16 6.64 5.50 6.82 48.96 2.96 3.65 41.79%
EY 16.24 15.05 18.19 14.66 2.04 33.82 27.39 -29.44%
DY 0.00 7.94 6.12 11.36 0.00 0.00 0.00 -
P/NAPS 0.85 0.75 0.66 0.56 0.61 0.41 0.59 27.58%

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