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

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -47.06%
YoY- -79.17%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL'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 31/12/04 CAGR
Revenue 196,354 129,072 160,952 176,109 200,352 195,760 172,919 8.86%
PBT 8,398 1,780 -1,050 4,369 8,870 10,288 19,260 -42.58%
Tax -2,188 -292 -1,175 -394 -1,362 -2,768 -2,421 -6.54%
NP 6,210 1,488 -2,225 3,974 7,508 7,520 16,839 -48.66%
-
NP to SH 6,210 1,488 -2,225 3,974 7,508 7,520 16,839 -48.66%
-
Tax Rate 26.05% 16.40% - 9.02% 15.36% 26.91% 12.57% -
Total Cost 190,144 127,584 163,177 172,134 192,844 188,240 156,080 14.10%
-
Net Worth 81,774 78,727 79,398 84,572 84,817 83,073 82,676 -0.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,571 - - - 5,232 -
Div Payout % - - 0.00% - - - 31.07% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 81,774 78,727 79,398 84,572 84,817 83,073 82,676 -0.73%
NOSH 125,748 123,999 125,749 126,058 125,973 126,174 125,476 0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.16% 1.15% -1.38% 2.26% 3.75% 3.84% 9.74% -
ROE 7.59% 1.89% -2.80% 4.70% 8.85% 9.05% 20.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 156.15 104.09 127.99 139.70 159.04 155.15 137.81 8.71%
EPS 4.94 1.20 -1.77 3.16 5.96 5.96 13.42 -48.73%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 4.17 -
NAPS 0.6503 0.6349 0.6314 0.6709 0.6733 0.6584 0.6589 -0.87%
Adjusted Per Share Value based on latest NOSH - 124,583
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 122.38 80.44 100.31 109.76 124.87 122.01 107.77 8.87%
EPS 3.87 0.93 -1.39 2.48 4.68 4.69 10.49 -48.65%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 3.26 -
NAPS 0.5097 0.4907 0.4948 0.5271 0.5286 0.5178 0.5153 -0.72%
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 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.48 0.42 0.42 0.51 0.63 0.87 1.12 -
P/RPS 0.31 0.40 0.33 0.37 0.40 0.56 0.81 -47.37%
P/EPS 9.72 35.00 -23.74 16.17 10.57 14.60 8.35 10.68%
EY 10.29 2.86 -4.21 6.18 9.46 6.85 11.98 -9.66%
DY 0.00 0.00 2.98 0.00 0.00 0.00 3.72 -
P/NAPS 0.74 0.66 0.67 0.76 0.94 1.32 1.70 -42.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/09/06 25/05/06 23/02/06 31/10/05 15/08/05 30/05/05 22/02/05 -
Price 0.46 0.47 0.43 0.41 0.58 0.80 1.07 -
P/RPS 0.29 0.45 0.34 0.29 0.36 0.52 0.78 -48.38%
P/EPS 9.31 39.17 -24.30 13.00 9.73 13.42 7.97 10.94%
EY 10.74 2.55 -4.11 7.69 10.28 7.45 12.54 -9.83%
DY 0.00 0.00 2.91 0.00 0.00 0.00 3.90 -
P/NAPS 0.71 0.74 0.68 0.61 0.86 1.22 1.62 -42.38%

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