[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -42.62%
YoY- 534125.6%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Revenue 901,804 807,444 1,240,422 1,345,478 1,556,594 1,928,476 215,349 147.42%
PBT 52,406 2,376 90,140 109,569 183,676 242,504 16,026 111.59%
Tax -3,374 4,900 -10,448 -16,972 -22,296 -28,628 -2,846 11.36%
NP 49,032 7,276 79,692 92,597 161,380 213,876 13,180 129.57%
-
NP to SH 49,032 7,276 79,692 92,597 161,380 213,876 13,180 129.57%
-
Tax Rate 6.44% -206.23% 11.59% 15.49% 12.14% 11.81% 17.76% -
Total Cost 852,772 800,168 1,160,730 1,252,881 1,395,214 1,714,600 202,169 148.56%
-
Net Worth 592,945 583,595 581,443 577,466 592,917 570,031 82,264 248.84%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Div 38,009 - - - - - - -
Div Payout % 77.52% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Net Worth 592,945 583,595 581,443 577,466 592,917 570,031 82,264 248.84%
NOSH 380,093 378,958 380,028 379,912 380,075 380,021 59,182 224.29%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
NP Margin 5.44% 0.90% 6.42% 6.88% 10.37% 11.09% 6.12% -
ROE 8.27% 1.25% 13.71% 16.04% 27.22% 37.52% 16.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
RPS 237.26 213.07 326.40 354.15 409.55 507.47 363.87 -23.70%
EPS 12.90 1.92 20.97 24.37 42.46 56.28 22.27 -29.20%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.54 1.53 1.52 1.56 1.50 1.39 7.57%
Adjusted Per Share Value based on latest NOSH - 379,831
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
RPS 237.32 212.49 326.43 354.07 409.63 507.49 56.67 147.43%
EPS 12.90 1.91 20.97 24.37 42.47 56.28 3.47 129.47%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5604 1.5358 1.5301 1.5196 1.5603 1.5001 0.2165 248.83%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.85 0.71 0.49 1.10 1.55 1.64 0.00 -
P/RPS 0.36 0.33 0.15 0.31 0.38 0.32 0.00 -
P/EPS 6.59 36.98 2.34 4.51 3.65 2.91 0.00 -
EY 15.18 2.70 42.80 22.16 27.39 34.32 0.00 -
DY 11.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.32 0.72 0.99 1.09 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Date 16/08/06 16/05/06 16/02/06 16/11/05 16/08/05 26/04/05 26/01/05 -
Price 0.88 0.94 0.62 0.89 1.25 1.64 1.99 -
P/RPS 0.37 0.44 0.19 0.25 0.31 0.32 0.55 -22.17%
P/EPS 6.82 48.96 2.96 3.65 2.94 2.91 8.94 -15.73%
EY 14.66 2.04 33.82 27.39 33.97 34.32 11.19 18.63%
DY 11.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.41 0.59 0.80 1.09 1.43 -44.73%

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