[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -1127.28%
YoY- -136.45%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,177,508 1,048,470 1,049,280 1,065,188 1,077,508 1,141,728 1,144,826 1.89%
PBT 29,188 -27,023 -19,722 -23,336 -1,948 38,433 49,484 -29.68%
Tax -7,532 5,757 3,384 5,074 460 -9,383 -12,169 -27.39%
NP 21,656 -21,266 -16,338 -18,262 -1,488 29,050 37,314 -30.44%
-
NP to SH 21,656 -21,266 -16,338 -18,262 -1,488 29,050 37,314 -30.44%
-
Tax Rate 25.81% - - - - 24.41% 24.59% -
Total Cost 1,155,852 1,069,736 1,065,618 1,083,450 1,078,996 1,112,678 1,107,512 2.89%
-
Net Worth 734,227 728,695 741,199 738,645 777,479 777,394 774,080 -3.46%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 11,153 - - - 26,037 - -
Div Payout % - 0.00% - - - 89.63% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 734,227 728,695 741,199 738,645 777,479 777,394 774,080 -3.46%
NOSH 370,821 371,783 372,461 371,178 371,999 371,959 372,154 -0.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.84% -2.03% -1.56% -1.71% -0.14% 2.54% 3.26% -
ROE 2.95% -2.92% -2.20% -2.47% -0.19% 3.74% 4.82% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 317.54 282.01 281.71 286.97 289.65 306.95 307.62 2.14%
EPS 5.84 -5.72 -4.39 -4.92 -0.40 7.81 10.03 -30.29%
DPS 0.00 3.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.98 1.96 1.99 1.99 2.09 2.09 2.08 -3.23%
Adjusted Per Share Value based on latest NOSH - 372,680
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 309.87 275.91 276.13 280.31 283.55 300.45 301.27 1.89%
EPS 5.70 -5.60 -4.30 -4.81 -0.39 7.64 9.82 -30.43%
DPS 0.00 2.94 0.00 0.00 0.00 6.85 0.00 -
NAPS 1.9322 1.9176 1.9505 1.9438 2.046 2.0458 2.0371 -3.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.97 1.01 1.15 1.20 1.32 1.24 1.28 -
P/RPS 0.31 0.36 0.41 0.42 0.46 0.40 0.42 -18.34%
P/EPS 16.61 -17.66 -26.22 -24.39 -330.00 15.88 12.77 19.17%
EY 6.02 -5.66 -3.81 -4.10 -0.30 6.30 7.83 -16.08%
DY 0.00 2.97 0.00 0.00 0.00 5.65 0.00 -
P/NAPS 0.49 0.52 0.58 0.60 0.63 0.59 0.62 -14.53%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 08/05/15 09/02/15 21/11/14 05/08/14 07/05/14 21/02/14 08/11/13 -
Price 0.995 1.00 1.11 1.23 1.36 1.30 1.36 -
P/RPS 0.31 0.35 0.39 0.43 0.47 0.42 0.44 -20.83%
P/EPS 17.04 -17.48 -25.30 -25.00 -340.00 16.65 13.56 16.46%
EY 5.87 -5.72 -3.95 -4.00 -0.29 6.01 7.37 -14.08%
DY 0.00 3.00 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.50 0.51 0.56 0.62 0.65 0.62 0.65 -16.06%

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