[CSCSTEL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 103.34%
YoY- 310.82%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 308,400 1,034,734 776,011 583,341 281,596 869,936 596,190 -35.58%
PBT 31,900 94,775 83,586 81,198 39,144 116,562 73,581 -42.74%
Tax -7,873 -25,595 -22,966 -18,991 -8,551 -25,408 -19,545 -45.48%
NP 24,027 69,180 60,620 62,207 30,593 91,154 54,036 -41.77%
-
NP to SH 24,027 69,180 60,620 62,207 30,593 91,154 54,036 -41.77%
-
Tax Rate 24.68% 27.01% 27.48% 23.39% 21.84% 21.80% 26.56% -
Total Cost 284,373 965,554 715,391 521,134 251,003 778,782 542,154 -34.98%
-
Net Worth 813,336 791,054 783,879 783,651 809,595 780,146 742,621 6.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 48,508 - - - 74,655 7,463 -
Div Payout % - 70.12% - - - 81.90% 13.81% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 813,336 791,054 783,879 783,651 809,595 780,146 742,621 6.25%
NOSH 373,090 373,139 373,275 373,167 373,085 373,276 373,176 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.79% 6.69% 7.81% 10.66% 10.86% 10.48% 9.06% -
ROE 2.95% 8.75% 7.73% 7.94% 3.78% 11.68% 7.28% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 82.66 277.31 207.89 156.32 75.48 233.05 159.76 -35.57%
EPS 6.44 18.54 16.24 16.67 8.20 24.42 14.48 -41.76%
DPS 0.00 13.00 0.00 0.00 0.00 20.00 2.00 -
NAPS 2.18 2.12 2.10 2.10 2.17 2.09 1.99 6.27%
Adjusted Per Share Value based on latest NOSH - 373,234
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.16 272.30 204.21 153.51 74.10 228.93 156.89 -35.58%
EPS 6.32 18.21 15.95 16.37 8.05 23.99 14.22 -41.79%
DPS 0.00 12.77 0.00 0.00 0.00 19.65 1.96 -
NAPS 2.1404 2.0817 2.0628 2.0622 2.1305 2.053 1.9543 6.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.78 1.72 1.76 1.62 1.75 1.30 1.05 -
P/RPS 2.15 0.62 0.85 1.04 2.32 0.56 0.66 119.90%
P/EPS 27.64 9.28 10.84 9.72 21.34 5.32 7.25 144.24%
EY 3.62 10.78 9.23 10.29 4.69 18.78 13.79 -59.03%
DY 0.00 7.56 0.00 0.00 0.00 15.38 1.90 -
P/NAPS 0.82 0.81 0.84 0.77 0.81 0.62 0.53 33.80%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 17/02/11 12/11/10 09/08/10 07/05/10 05/02/10 13/11/09 -
Price 1.74 1.76 1.82 1.78 1.85 1.53 1.33 -
P/RPS 2.10 0.63 0.88 1.14 2.45 0.66 0.83 85.78%
P/EPS 27.02 9.49 11.21 10.68 22.56 6.27 9.19 105.36%
EY 3.70 10.53 8.92 9.37 4.43 15.96 10.89 -51.34%
DY 0.00 7.39 0.00 0.00 0.00 13.07 1.50 -
P/NAPS 0.80 0.83 0.87 0.85 0.85 0.73 0.67 12.56%

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