[CSCSTEL] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -25.52%
YoY- 25.02%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,065,188 1,077,508 1,141,728 1,144,826 1,202,322 1,248,168 1,126,994 -3.70%
PBT -23,336 -1,948 38,433 49,484 66,620 92,276 37,511 -
Tax 5,074 460 -9,383 -12,169 -16,520 -22,176 -9,505 -
NP -18,262 -1,488 29,050 37,314 50,100 70,100 28,006 -
-
NP to SH -18,262 -1,488 29,050 37,314 50,100 70,100 28,006 -
-
Tax Rate - - 24.41% 24.59% 24.80% 24.03% 25.34% -
Total Cost 1,083,450 1,078,996 1,112,678 1,107,512 1,152,222 1,178,068 1,098,988 -0.94%
-
Net Worth 738,645 777,479 777,394 774,080 774,205 788,810 771,936 -2.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 26,037 - - - 26,104 -
Div Payout % - - 89.63% - - - 93.21% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 738,645 777,479 777,394 774,080 774,205 788,810 771,936 -2.90%
NOSH 371,178 371,999 371,959 372,154 372,213 372,080 372,916 -0.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.71% -0.14% 2.54% 3.26% 4.17% 5.62% 2.49% -
ROE -2.47% -0.19% 3.74% 4.82% 6.47% 8.89% 3.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 286.97 289.65 306.95 307.62 323.02 335.46 302.21 -3.39%
EPS -4.92 -0.40 7.81 10.03 13.46 18.84 7.51 -
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.99 2.09 2.09 2.08 2.08 2.12 2.07 -2.60%
Adjusted Per Share Value based on latest NOSH - 371,645
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 280.31 283.55 300.45 301.27 316.40 328.47 296.58 -3.70%
EPS -4.81 -0.39 7.64 9.82 13.18 18.45 7.37 -
DPS 0.00 0.00 6.85 0.00 0.00 0.00 6.87 -
NAPS 1.9438 2.046 2.0458 2.0371 2.0374 2.0758 2.0314 -2.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.20 1.32 1.24 1.28 1.28 1.21 1.19 -
P/RPS 0.42 0.46 0.40 0.42 0.40 0.36 0.39 5.07%
P/EPS -24.39 -330.00 15.88 12.77 9.51 6.42 15.85 -
EY -4.10 -0.30 6.30 7.83 10.52 15.57 6.31 -
DY 0.00 0.00 5.65 0.00 0.00 0.00 5.88 -
P/NAPS 0.60 0.63 0.59 0.62 0.62 0.57 0.57 3.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 05/08/14 07/05/14 21/02/14 08/11/13 02/08/13 13/05/13 05/02/13 -
Price 1.23 1.36 1.30 1.36 1.30 1.33 1.19 -
P/RPS 0.43 0.47 0.42 0.44 0.40 0.40 0.39 6.74%
P/EPS -25.00 -340.00 16.65 13.56 9.66 7.06 15.85 -
EY -4.00 -0.29 6.01 7.37 10.35 14.17 6.31 -
DY 0.00 0.00 5.38 0.00 0.00 0.00 5.88 -
P/NAPS 0.62 0.65 0.62 0.65 0.63 0.63 0.57 5.78%

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