[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 53.17%
YoY- 61.01%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 692,636 1,372,850 1,557,024 1,557,188 1,371,768 1,302,009 1,337,226 -35.47%
PBT 29,800 51,974 147,326 164,034 108,256 93,089 102,341 -56.03%
Tax -6,964 6,794 -12,853 -16,968 -12,240 -13,434 -16,093 -42.75%
NP 22,836 58,768 134,473 147,066 96,016 79,655 86,248 -58.73%
-
NP to SH 22,836 58,768 134,473 147,066 96,016 79,655 86,248 -58.73%
-
Tax Rate 23.37% -13.07% 8.72% 10.34% 11.31% 14.43% 15.72% -
Total Cost 669,800 1,314,082 1,422,550 1,410,122 1,275,752 1,222,354 1,250,978 -34.03%
-
Net Worth 697,766 694,257 740,530 730,435 714,852 689,213 674,361 2.29%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 29,850 24,392 92,722 90,363 - 45,194 50,231 -29.29%
Div Payout % 130.72% 41.51% 68.95% 61.44% - 56.74% 58.24% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 697,766 694,257 740,530 730,435 714,852 689,213 674,361 2.29%
NOSH 373,137 375,274 375,903 376,513 376,238 376,619 376,738 -0.63%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.30% 4.28% 8.64% 9.44% 7.00% 6.12% 6.45% -
ROE 3.27% 8.46% 18.16% 20.13% 13.43% 11.56% 12.79% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 185.62 365.83 414.21 413.58 364.60 345.71 354.95 -35.06%
EPS 6.12 15.66 35.77 39.06 25.52 21.15 22.89 -58.46%
DPS 8.00 6.50 24.67 24.00 0.00 12.00 13.33 -28.82%
NAPS 1.87 1.85 1.97 1.94 1.90 1.83 1.79 2.95%
Adjusted Per Share Value based on latest NOSH - 376,360
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 182.27 361.28 409.74 409.79 360.99 342.63 351.90 -35.47%
EPS 6.01 15.47 35.39 38.70 25.27 20.96 22.70 -58.73%
DPS 7.86 6.42 24.40 23.78 0.00 11.89 13.22 -29.27%
NAPS 1.8362 1.827 1.9488 1.9222 1.8812 1.8137 1.7746 2.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.78 0.84 1.20 1.29 1.30 1.48 1.57 -
P/RPS 0.42 0.23 0.29 0.31 0.36 0.43 0.44 -3.05%
P/EPS 12.75 5.36 3.35 3.30 5.09 7.00 6.86 51.11%
EY 7.85 18.64 29.81 30.28 19.63 14.29 14.58 -33.79%
DY 10.26 7.74 20.56 18.60 0.00 8.11 8.49 13.44%
P/NAPS 0.42 0.45 0.61 0.66 0.68 0.81 0.88 -38.90%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 13/02/09 14/11/08 15/08/08 15/05/08 15/02/08 07/11/07 -
Price 0.97 0.92 0.89 1.36 1.64 1.42 1.53 -
P/RPS 0.52 0.25 0.21 0.33 0.45 0.41 0.43 13.49%
P/EPS 15.85 5.87 2.49 3.48 6.43 6.71 6.68 77.80%
EY 6.31 17.02 40.19 28.72 15.56 14.89 14.96 -43.72%
DY 8.25 7.07 27.72 17.65 0.00 8.45 8.71 -3.54%
P/NAPS 0.52 0.50 0.45 0.70 0.86 0.78 0.85 -27.91%

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