[CSCSTEL] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1522.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Revenue 1,240,422 1,345,478 1,556,594 1,928,476 215,349 0 1,110,093 8.67%
PBT 90,140 109,569 183,676 242,504 16,026 17 153,844 -33.01%
Tax -10,448 -16,972 -22,296 -28,628 -2,846 0 -153,862 -86.67%
NP 79,692 92,597 161,380 213,876 13,180 17 -18 -
-
NP to SH 79,692 92,597 161,380 213,876 13,180 17 115,597 -24.32%
-
Tax Rate 11.59% 15.49% 12.14% 11.81% 17.76% 0.00% 100.01% -
Total Cost 1,160,730 1,252,881 1,395,214 1,714,600 202,169 -17 1,110,111 3.39%
-
Net Worth 581,443 577,466 592,917 570,031 82,264 0 501,495 11.72%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Net Worth 581,443 577,466 592,917 570,031 82,264 0 501,495 11.72%
NOSH 380,028 379,912 380,075 380,021 59,182 379,921 379,921 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
NP Margin 6.42% 6.88% 10.37% 11.09% 6.12% 0.00% 0.00% -
ROE 13.71% 16.04% 27.22% 37.52% 16.02% 0.00% 23.05% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
RPS 326.40 354.15 409.55 507.47 363.87 0.00 292.19 8.65%
EPS 20.97 24.37 42.46 56.28 22.27 0.00 30.43 -24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.56 1.50 1.39 0.00 1.32 11.70%
Adjusted Per Share Value based on latest NOSH - 380,021
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
RPS 326.43 354.07 409.63 507.49 56.67 0.00 292.13 8.67%
EPS 20.97 24.37 42.47 56.28 3.47 0.00 30.42 -24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5301 1.5196 1.5603 1.5001 0.2165 0.00 1.3197 11.72%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 0.49 1.10 1.55 1.64 0.00 0.00 0.00 -
P/RPS 0.15 0.31 0.38 0.32 0.00 0.00 0.00 -
P/EPS 2.34 4.51 3.65 2.91 0.00 0.00 0.00 -
EY 42.80 22.16 27.39 34.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.72 0.99 1.09 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Date 16/02/06 16/11/05 16/08/05 26/04/05 26/01/05 - 29/12/04 -
Price 0.62 0.89 1.25 1.64 1.99 0.00 0.00 -
P/RPS 0.19 0.25 0.31 0.32 0.55 0.00 0.00 -
P/EPS 2.96 3.65 2.94 2.91 8.94 0.00 0.00 -
EY 33.82 27.39 33.97 34.32 11.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 0.80 1.09 1.43 0.00 0.00 -

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