[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -101.28%
YoY- -102.12%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,048,470 786,960 532,594 269,377 1,141,728 858,620 601,161 44.74%
PBT -27,023 -14,792 -11,668 -487 38,433 37,113 33,310 -
Tax 5,757 2,538 2,537 115 -9,383 -9,127 -8,260 -
NP -21,266 -12,254 -9,131 -372 29,050 27,986 25,050 -
-
NP to SH -21,266 -12,254 -9,131 -372 29,050 27,986 25,050 -
-
Tax Rate - - - - 24.41% 24.59% 24.80% -
Total Cost 1,069,736 799,214 541,725 269,749 1,112,678 830,634 576,111 50.90%
-
Net Worth 728,695 741,199 738,645 777,479 777,394 774,080 774,205 -3.94%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,153 - - - 26,037 - - -
Div Payout % 0.00% - - - 89.63% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 728,695 741,199 738,645 777,479 777,394 774,080 774,205 -3.94%
NOSH 371,783 372,462 371,178 371,999 371,959 372,154 372,213 -0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.03% -1.56% -1.71% -0.14% 2.54% 3.26% 4.17% -
ROE -2.92% -1.65% -1.24% -0.05% 3.74% 3.62% 3.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 282.01 211.29 143.49 72.41 306.95 230.72 161.51 44.85%
EPS -5.72 -3.29 -2.46 -0.10 7.81 7.52 6.73 -
DPS 3.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.96 1.99 1.99 2.09 2.09 2.08 2.08 -3.87%
Adjusted Per Share Value based on latest NOSH - 371,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 275.91 207.09 140.16 70.89 300.45 225.95 158.20 44.74%
EPS -5.60 -3.22 -2.40 -0.10 7.64 7.36 6.59 -
DPS 2.94 0.00 0.00 0.00 6.85 0.00 0.00 -
NAPS 1.9176 1.9505 1.9438 2.046 2.0458 2.0371 2.0374 -3.94%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.01 1.15 1.20 1.32 1.24 1.28 1.28 -
P/RPS 0.36 0.54 0.84 1.82 0.40 0.55 0.79 -40.69%
P/EPS -17.66 -34.95 -48.78 -1,320.00 15.88 17.02 19.02 -
EY -5.66 -2.86 -2.05 -0.08 6.30 5.88 5.26 -
DY 2.97 0.00 0.00 0.00 5.65 0.00 0.00 -
P/NAPS 0.52 0.58 0.60 0.63 0.59 0.62 0.62 -11.03%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 21/11/14 05/08/14 07/05/14 21/02/14 08/11/13 02/08/13 -
Price 1.00 1.11 1.23 1.36 1.30 1.36 1.30 -
P/RPS 0.35 0.53 0.86 1.88 0.42 0.59 0.80 -42.28%
P/EPS -17.48 -33.74 -50.00 -1,360.00 16.65 18.09 19.32 -
EY -5.72 -2.96 -2.00 -0.07 6.01 5.53 5.18 -
DY 3.00 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.51 0.56 0.62 0.65 0.62 0.65 0.63 -13.10%

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