[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
10-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -6.53%
YoY- -57.29%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 857,419 550,809 242,193 1,206,148 929,298 608,688 308,400 97.35%
PBT 30,120 22,137 7,751 38,564 38,215 40,193 31,900 -3.74%
Tax -7,735 -5,904 -2,198 -9,014 -6,602 -9,803 -7,873 -1.16%
NP 22,385 16,233 5,553 29,550 31,613 30,390 24,027 -4.59%
-
NP to SH 22,385 16,233 5,553 29,550 31,613 30,390 24,027 -4.59%
-
Tax Rate 25.68% 26.67% 28.36% 23.37% 17.28% 24.39% 24.68% -
Total Cost 835,034 534,576 236,640 1,176,598 897,685 578,298 284,373 104.65%
-
Net Worth 768,551 761,271 775,183 772,329 772,596 772,816 813,336 -3.69%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 26,117 - - - -
Div Payout % - - - 88.38% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 768,551 761,271 775,183 772,329 772,596 772,816 813,336 -3.69%
NOSH 373,083 373,172 372,684 373,106 373,234 373,341 373,090 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.61% 2.95% 2.29% 2.45% 3.40% 4.99% 7.79% -
ROE 2.91% 2.13% 0.72% 3.83% 4.09% 3.93% 2.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 229.82 147.60 64.99 323.27 248.98 163.04 82.66 97.35%
EPS 6.00 4.35 1.49 7.92 8.47 8.14 6.44 -4.59%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.06 2.04 2.08 2.07 2.07 2.07 2.18 -3.69%
Adjusted Per Share Value based on latest NOSH - 374,909
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 225.64 144.95 63.74 317.41 244.55 160.18 81.16 97.35%
EPS 5.89 4.27 1.46 7.78 8.32 8.00 6.32 -4.57%
DPS 0.00 0.00 0.00 6.87 0.00 0.00 0.00 -
NAPS 2.0225 2.0033 2.04 2.0324 2.0331 2.0337 2.1404 -3.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.18 1.26 1.40 1.33 1.24 1.63 1.78 -
P/RPS 0.51 0.85 2.15 0.41 0.50 1.00 2.15 -61.57%
P/EPS 19.67 28.97 93.96 16.79 14.64 20.02 27.64 -20.24%
EY 5.08 3.45 1.06 5.95 6.83 4.99 3.62 25.26%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.67 0.64 0.60 0.79 0.82 -21.47%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 17/08/12 11/05/12 10/02/12 04/11/11 12/08/11 13/05/11 -
Price 1.23 1.20 1.37 1.43 1.38 1.53 1.74 -
P/RPS 0.54 0.81 2.11 0.44 0.55 0.94 2.10 -59.46%
P/EPS 20.50 27.59 91.95 18.06 16.29 18.80 27.02 -16.77%
EY 4.88 3.62 1.09 5.54 6.14 5.32 3.70 20.20%
DY 0.00 0.00 0.00 4.90 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.66 0.69 0.67 0.74 0.80 -17.40%

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