[CSCSTEL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.72%
YoY- 25.02%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 532,594 269,377 1,141,728 858,620 601,161 312,042 1,126,994 -39.41%
PBT -11,668 -487 38,433 37,113 33,310 23,069 37,511 -
Tax 2,537 115 -9,383 -9,127 -8,260 -5,544 -9,505 -
NP -9,131 -372 29,050 27,986 25,050 17,525 28,006 -
-
NP to SH -9,131 -372 29,050 27,986 25,050 17,525 28,006 -
-
Tax Rate - - 24.41% 24.59% 24.80% 24.03% 25.34% -
Total Cost 541,725 269,749 1,112,678 830,634 576,111 294,517 1,098,988 -37.67%
-
Net Worth 738,645 777,479 777,394 774,080 774,205 788,810 771,936 -2.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 26,037 - - - 26,104 -
Div Payout % - - 89.63% - - - 93.21% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 738,645 777,479 777,394 774,080 774,205 788,810 771,936 -2.90%
NOSH 371,178 371,999 371,959 372,154 372,213 372,080 372,916 -0.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.71% -0.14% 2.54% 3.26% 4.17% 5.62% 2.49% -
ROE -1.24% -0.05% 3.74% 3.62% 3.24% 2.22% 3.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 143.49 72.41 306.95 230.72 161.51 83.86 302.21 -39.22%
EPS -2.46 -0.10 7.81 7.52 6.73 4.71 7.51 -
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.99 2.09 2.09 2.08 2.08 2.12 2.07 -2.60%
Adjusted Per Share Value based on latest NOSH - 371,645
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 144.03 72.85 308.75 232.19 162.57 84.38 304.77 -39.41%
EPS -2.47 -0.10 7.86 7.57 6.77 4.74 7.57 -
DPS 0.00 0.00 7.04 0.00 0.00 0.00 7.06 -
NAPS 1.9975 2.1025 2.1023 2.0933 2.0937 2.1332 2.0875 -2.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.20 1.32 1.24 1.28 1.28 1.21 1.19 -
P/RPS 0.84 1.82 0.40 0.55 0.79 1.44 0.39 67.01%
P/EPS -48.78 -1,320.00 15.88 17.02 19.02 25.69 15.85 -
EY -2.05 -0.08 6.30 5.88 5.26 3.89 6.31 -
DY 0.00 0.00 5.65 0.00 0.00 0.00 5.88 -
P/NAPS 0.60 0.63 0.59 0.62 0.62 0.57 0.57 3.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 05/08/14 07/05/14 21/02/14 08/11/13 02/08/13 13/05/13 05/02/13 -
Price 1.23 1.36 1.30 1.36 1.30 1.33 1.19 -
P/RPS 0.86 1.88 0.42 0.59 0.80 1.59 0.39 69.66%
P/EPS -50.00 -1,360.00 16.65 18.09 19.32 28.24 15.85 -
EY -2.00 -0.07 6.01 5.53 5.18 3.54 6.31 -
DY 0.00 0.00 5.38 0.00 0.00 0.00 5.88 -
P/NAPS 0.62 0.65 0.62 0.65 0.63 0.63 0.57 5.78%

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