[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -97.72%
YoY- -96.6%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,024,627 741,744 450,902 201,861 1,240,422 1,009,109 778,297 20.05%
PBT 81,356 63,520 26,203 594 90,140 82,177 91,838 -7.74%
Tax -9,390 -7,040 -1,687 1,225 -10,448 -12,729 -11,148 -10.78%
NP 71,966 56,480 24,516 1,819 79,692 69,448 80,690 -7.32%
-
NP to SH 71,966 56,480 24,516 1,819 79,692 69,448 80,690 -7.32%
-
Tax Rate 11.54% 11.08% 6.44% -206.23% 11.59% 15.49% 12.14% -
Total Cost 952,661 685,264 426,386 200,042 1,160,730 939,661 697,607 23.01%
-
Net Worth 641,230 622,913 592,945 583,595 581,443 577,466 592,917 5.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 37,942 18,991 19,004 - - - - -
Div Payout % 52.72% 33.62% 77.52% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 641,230 622,913 592,945 583,595 581,443 577,466 592,917 5.34%
NOSH 379,426 379,825 380,093 378,958 380,028 379,912 380,075 -0.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.02% 7.61% 5.44% 0.90% 6.42% 6.88% 10.37% -
ROE 11.22% 9.07% 4.13% 0.31% 13.71% 12.03% 13.61% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 270.05 195.29 118.63 53.27 326.40 265.62 204.77 20.19%
EPS 18.97 14.87 6.45 0.48 20.97 18.28 21.23 -7.21%
DPS 10.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.56 1.54 1.53 1.52 1.56 5.46%
Adjusted Per Share Value based on latest NOSH - 378,958
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 277.09 200.59 121.94 54.59 335.44 272.89 210.47 20.06%
EPS 19.46 15.27 6.63 0.49 21.55 18.78 21.82 -7.32%
DPS 10.26 5.14 5.14 0.00 0.00 0.00 0.00 -
NAPS 1.7341 1.6845 1.6035 1.5782 1.5724 1.5616 1.6034 5.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.07 0.88 0.85 0.71 0.49 1.10 1.55 -
P/RPS 0.40 0.45 0.72 1.33 0.15 0.41 0.76 -34.73%
P/EPS 5.64 5.92 13.18 147.92 2.34 6.02 7.30 -15.76%
EY 17.73 16.90 7.59 0.68 42.80 16.62 13.70 18.70%
DY 9.35 5.68 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.54 0.46 0.32 0.72 0.99 -25.95%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 16/11/06 16/08/06 16/05/06 16/02/06 16/11/05 16/08/05 -
Price 1.26 1.09 0.88 0.94 0.62 0.89 1.25 -
P/RPS 0.47 0.56 0.74 1.76 0.19 0.34 0.61 -15.91%
P/EPS 6.64 7.33 13.64 195.83 2.96 4.87 5.89 8.29%
EY 15.05 13.64 7.33 0.51 33.82 20.54 16.98 -7.70%
DY 7.94 4.59 5.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.56 0.61 0.41 0.59 0.80 -4.20%

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