[CSCSTEL] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 101.2%
YoY- 86.29%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 342,942 1,302,009 1,002,920 700,325 327,304 1,024,627 741,744 -40.17%
PBT 27,064 93,089 76,756 53,345 23,891 81,356 63,520 -43.34%
Tax -3,060 -13,434 -12,070 -7,675 -1,192 -9,390 -7,040 -42.59%
NP 24,004 79,655 64,686 45,670 22,699 71,966 56,480 -43.44%
-
NP to SH 24,004 79,655 64,686 45,670 22,699 71,966 56,480 -43.44%
-
Tax Rate 11.31% 14.43% 15.73% 14.39% 4.99% 11.54% 11.08% -
Total Cost 318,938 1,222,354 938,234 654,655 304,605 952,661 685,264 -39.91%
-
Net Worth 714,852 689,213 674,361 655,658 660,952 641,230 622,913 9.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 45,194 37,673 37,681 - 37,942 18,991 -
Div Payout % - 56.74% 58.24% 82.51% - 52.72% 33.62% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 714,852 689,213 674,361 655,658 660,952 641,230 622,913 9.60%
NOSH 376,238 376,619 376,738 376,815 377,687 379,426 379,825 -0.63%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.00% 6.12% 6.45% 6.52% 6.94% 7.02% 7.61% -
ROE 3.36% 11.56% 9.59% 6.97% 3.43% 11.22% 9.07% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 91.15 345.71 266.21 185.85 86.66 270.05 195.29 -39.80%
EPS 6.38 21.15 17.17 12.12 6.01 18.97 14.87 -43.08%
DPS 0.00 12.00 10.00 10.00 0.00 10.00 5.00 -
NAPS 1.90 1.83 1.79 1.74 1.75 1.69 1.64 10.29%
Adjusted Per Share Value based on latest NOSH - 376,573
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 90.25 342.63 263.93 184.30 86.13 269.64 195.20 -40.17%
EPS 6.32 20.96 17.02 12.02 5.97 18.94 14.86 -43.41%
DPS 0.00 11.89 9.91 9.92 0.00 9.98 5.00 -
NAPS 1.8812 1.8137 1.7746 1.7254 1.7393 1.6874 1.6392 9.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.30 1.48 1.57 1.55 1.26 1.07 0.88 -
P/RPS 1.43 0.43 0.59 0.83 1.45 0.40 0.45 115.99%
P/EPS 20.38 7.00 9.14 12.79 20.97 5.64 5.92 127.82%
EY 4.91 14.29 10.94 7.82 4.77 17.73 16.90 -56.10%
DY 0.00 8.11 6.37 6.45 0.00 9.35 5.68 -
P/NAPS 0.68 0.81 0.88 0.89 0.72 0.63 0.54 16.59%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 -
Price 1.64 1.42 1.53 1.48 1.48 1.26 1.09 -
P/RPS 1.80 0.41 0.57 0.80 1.71 0.47 0.56 117.64%
P/EPS 25.71 6.71 8.91 12.21 24.63 6.64 7.33 130.67%
EY 3.89 14.89 11.22 8.19 4.06 15.05 13.64 -56.64%
DY 0.00 8.45 6.54 6.76 0.00 7.94 4.59 -
P/NAPS 0.86 0.78 0.85 0.85 0.85 0.75 0.66 19.27%

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