[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
08-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 125.46%
YoY- 1555.38%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,017,982 775,442 552,704 294,377 1,048,470 786,960 532,594 53.83%
PBT 69,450 33,347 21,086 7,297 -27,023 -14,792 -11,668 -
Tax -14,848 -7,271 -5,224 -1,883 5,757 2,538 2,537 -
NP 54,602 26,076 15,862 5,414 -21,266 -12,254 -9,131 -
-
NP to SH 54,602 26,076 15,862 5,414 -21,266 -12,254 -9,131 -
-
Tax Rate 21.38% 21.80% 24.77% 25.81% - - - -
Total Cost 963,380 749,366 536,842 288,963 1,069,736 799,214 541,725 46.63%
-
Net Worth 773,682 744,499 735,521 734,227 728,695 741,199 738,645 3.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 29,614 - - - 11,153 - - -
Div Payout % 54.24% - - - 0.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 773,682 744,499 735,521 734,227 728,695 741,199 738,645 3.12%
NOSH 370,183 370,397 371,475 370,821 371,783 372,462 371,178 -0.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.36% 3.36% 2.87% 1.84% -2.03% -1.56% -1.71% -
ROE 7.06% 3.50% 2.16% 0.74% -2.92% -1.65% -1.24% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 274.99 209.35 148.79 79.39 282.01 211.29 143.49 54.10%
EPS 14.75 7.04 4.27 1.46 -5.72 -3.29 -2.46 -
DPS 8.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.09 2.01 1.98 1.98 1.96 1.99 1.99 3.31%
Adjusted Per Share Value based on latest NOSH - 370,821
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 267.89 204.06 145.45 77.47 275.91 207.09 140.16 53.83%
EPS 14.37 6.86 4.17 1.42 -5.60 -3.22 -2.40 -
DPS 7.79 0.00 0.00 0.00 2.94 0.00 0.00 -
NAPS 2.036 1.9592 1.9356 1.9322 1.9176 1.9505 1.9438 3.12%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.09 0.925 1.02 0.97 1.01 1.15 1.20 -
P/RPS 0.40 0.44 0.69 1.22 0.36 0.54 0.84 -38.93%
P/EPS 7.39 13.14 23.89 66.44 -17.66 -34.95 -48.78 -
EY 13.53 7.61 4.19 1.51 -5.66 -2.86 -2.05 -
DY 7.34 0.00 0.00 0.00 2.97 0.00 0.00 -
P/NAPS 0.52 0.46 0.52 0.49 0.52 0.58 0.60 -9.07%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 16/11/15 14/08/15 08/05/15 09/02/15 21/11/14 05/08/14 -
Price 1.28 1.02 1.00 0.995 1.00 1.11 1.23 -
P/RPS 0.47 0.49 0.67 1.25 0.35 0.53 0.86 -33.08%
P/EPS 8.68 14.49 23.42 68.15 -17.48 -33.74 -50.00 -
EY 11.52 6.90 4.27 1.47 -5.72 -2.96 -2.00 -
DY 6.25 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.51 0.50 0.51 0.56 0.62 -1.07%

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