[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -13.94%
YoY- 504.64%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 988,992 901,804 807,444 1,240,422 1,345,478 1,556,594 1,928,476 -35.90%
PBT 84,693 52,406 2,376 90,140 109,569 183,676 242,504 -50.37%
Tax -9,386 -3,374 4,900 -10,448 -16,972 -22,296 -28,628 -52.42%
NP 75,306 49,032 7,276 79,692 92,597 161,380 213,876 -50.10%
-
NP to SH 75,306 49,032 7,276 79,692 92,597 161,380 213,876 -50.10%
-
Tax Rate 11.08% 6.44% -206.23% 11.59% 15.49% 12.14% 11.81% -
Total Cost 913,685 852,772 800,168 1,160,730 1,252,881 1,395,214 1,714,600 -34.24%
-
Net Worth 622,913 592,945 583,595 581,443 577,466 592,917 570,031 6.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 25,321 38,009 - - - - - -
Div Payout % 33.62% 77.52% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 622,913 592,945 583,595 581,443 577,466 592,917 570,031 6.08%
NOSH 379,825 380,093 378,958 380,028 379,912 380,075 380,021 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.61% 5.44% 0.90% 6.42% 6.88% 10.37% 11.09% -
ROE 12.09% 8.27% 1.25% 13.71% 16.04% 27.22% 37.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 260.38 237.26 213.07 326.40 354.15 409.55 507.47 -35.88%
EPS 19.83 12.90 1.92 20.97 24.37 42.46 56.28 -50.08%
DPS 6.67 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.56 1.54 1.53 1.52 1.56 1.50 6.12%
Adjusted Per Share Value based on latest NOSH - 379,407
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 267.45 243.87 218.36 335.44 363.85 420.95 521.51 -35.90%
EPS 20.36 13.26 1.97 21.55 25.04 43.64 57.84 -50.11%
DPS 6.85 10.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6845 1.6035 1.5782 1.5724 1.5616 1.6034 1.5415 6.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.88 0.85 0.71 0.49 1.10 1.55 1.64 -
P/RPS 0.34 0.36 0.33 0.15 0.31 0.38 0.32 4.12%
P/EPS 4.44 6.59 36.98 2.34 4.51 3.65 2.91 32.49%
EY 22.53 15.18 2.70 42.80 22.16 27.39 34.32 -24.44%
DY 7.58 11.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.46 0.32 0.72 0.99 1.09 -37.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 16/08/06 16/05/06 16/02/06 16/11/05 16/08/05 26/04/05 -
Price 1.09 0.88 0.94 0.62 0.89 1.25 1.64 -
P/RPS 0.42 0.37 0.44 0.19 0.25 0.31 0.32 19.85%
P/EPS 5.50 6.82 48.96 2.96 3.65 2.94 2.91 52.80%
EY 18.19 14.66 2.04 33.82 27.39 33.97 34.32 -34.48%
DY 6.12 11.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.61 0.41 0.59 0.80 1.09 -28.40%

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