[LSTEEL] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 531.12%
YoY- -24.67%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 185,432 283,362 266,473 253,450 223,760 273,448 305,529 -28.29%
PBT 12,668 -11,179 2,073 4,466 -1,136 2,877 4,453 100.64%
Tax 0 545 -194 -398 0 -4,368 -798 -
NP 12,668 -10,634 1,878 4,068 -1,136 -1,491 3,654 128.89%
-
NP to SH 13,076 -10,377 1,842 4,018 -932 -1,573 3,604 135.93%
-
Tax Rate 0.00% - 9.36% 8.91% - 151.82% 17.92% -
Total Cost 172,764 293,996 264,594 249,382 224,896 274,939 301,874 -31.04%
-
Net Worth 120,504 116,540 95,972 97,250 95,788 94,848 97,158 15.42%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 120,504 116,540 95,972 97,250 95,788 94,848 97,158 15.42%
NOSH 128,196 128,066 127,962 127,961 129,444 128,173 124,562 1.93%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.83% -3.75% 0.71% 1.61% -0.51% -0.55% 1.20% -
ROE 10.85% -8.90% 1.92% 4.13% -0.97% -1.66% 3.71% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 144.65 221.26 208.24 198.07 172.86 213.34 245.28 -29.65%
EPS 10.20 -8.11 1.44 3.14 -0.72 -1.23 2.89 131.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.75 0.76 0.74 0.74 0.78 13.23%
Adjusted Per Share Value based on latest NOSH - 128,114
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 115.24 176.10 165.61 157.51 139.06 169.94 189.88 -28.29%
EPS 8.13 -6.45 1.15 2.50 -0.58 -0.98 2.24 135.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7489 0.7243 0.5964 0.6044 0.5953 0.5895 0.6038 15.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.26 0.32 0.28 0.31 0.35 0.36 0.40 -
P/RPS 0.18 0.14 0.13 0.16 0.20 0.17 0.16 8.16%
P/EPS 2.55 -3.95 19.44 9.87 -48.61 -29.33 13.82 -67.55%
EY 39.23 -25.32 5.14 10.13 -2.06 -3.41 7.23 208.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.37 0.41 0.47 0.49 0.51 -32.92%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 22/11/11 -
Price 0.29 0.28 0.30 0.28 0.31 0.40 0.40 -
P/RPS 0.20 0.13 0.14 0.14 0.18 0.19 0.16 16.02%
P/EPS 2.84 -3.46 20.83 8.92 -43.06 -32.59 13.82 -65.14%
EY 35.17 -28.94 4.80 11.21 -2.32 -3.07 7.23 186.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.40 0.37 0.42 0.54 0.51 -28.22%

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