[LSTEEL] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 56.16%
YoY- 154.11%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 84,383 258,659 211,660 121,084 46,358 283,362 199,855 -43.74%
PBT 1,502 2,448 2,928 5,062 3,167 -11,179 1,555 -2.28%
Tax -1 -1,939 -167 0 0 545 -146 -96.40%
NP 1,501 509 2,761 5,062 3,167 -10,634 1,409 4.31%
-
NP to SH 1,528 864 2,843 5,105 3,269 -10,377 1,382 6.93%
-
Tax Rate 0.07% 79.21% 5.70% 0.00% 0.00% - 9.39% -
Total Cost 82,882 258,150 208,899 116,022 43,191 293,996 198,446 -44.15%
-
Net Worth 119,415 115,623 119,098 121,547 120,504 116,540 95,972 15.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 119,415 115,623 119,098 121,547 120,504 116,540 95,972 15.70%
NOSH 128,403 127,058 128,063 127,944 128,196 128,066 127,962 0.22%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.78% 0.20% 1.30% 4.18% 6.83% -3.75% 0.71% -
ROE 1.28% 0.75% 2.39% 4.20% 2.71% -8.90% 1.44% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 65.72 203.57 165.28 94.64 36.16 221.26 156.18 -43.87%
EPS 1.19 0.68 2.22 3.99 2.55 -8.11 1.08 6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.93 0.95 0.94 0.91 0.75 15.43%
Adjusted Per Share Value based on latest NOSH - 128,391
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.59 161.21 131.92 75.47 28.89 176.60 124.56 -43.75%
EPS 0.95 0.54 1.77 3.18 2.04 -6.47 0.86 6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7443 0.7206 0.7423 0.7575 0.751 0.7263 0.5981 15.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.28 0.30 0.30 0.27 0.26 0.32 0.28 -
P/RPS 0.43 0.15 0.18 0.29 0.72 0.14 0.18 78.79%
P/EPS 23.53 44.12 13.51 6.77 10.20 -3.95 25.93 -6.27%
EY 4.25 2.27 7.40 14.78 9.81 -25.32 3.86 6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.32 0.28 0.28 0.35 0.37 -13.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 28/02/13 30/11/12 -
Price 0.295 0.30 0.29 0.265 0.29 0.28 0.30 -
P/RPS 0.45 0.15 0.18 0.28 0.80 0.13 0.19 77.77%
P/EPS 24.79 44.12 13.06 6.64 11.37 -3.46 27.78 -7.31%
EY 4.03 2.27 7.66 15.06 8.79 -28.94 3.60 7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.31 0.28 0.31 0.31 0.40 -13.83%

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