[LSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -20.59%
YoY- -79.17%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 98,177 32,268 160,952 132,082 100,176 48,940 172,919 -31.50%
PBT 4,199 445 -1,050 3,277 4,435 2,572 19,260 -63.87%
Tax -1,094 -73 -1,175 -296 -681 -692 -2,421 -41.19%
NP 3,105 372 -2,225 2,981 3,754 1,880 16,839 -67.70%
-
NP to SH 3,105 372 -2,225 2,981 3,754 1,880 16,839 -67.70%
-
Tax Rate 26.05% 16.40% - 9.03% 15.36% 26.91% 12.57% -
Total Cost 95,072 31,896 163,177 129,101 96,422 47,060 156,080 -28.20%
-
Net Worth 81,774 78,727 79,398 84,572 84,817 83,073 82,676 -0.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,571 - - - 5,232 -
Div Payout % - - 0.00% - - - 31.07% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 81,774 78,727 79,398 84,572 84,817 83,073 82,676 -0.73%
NOSH 125,748 123,999 125,749 126,058 125,973 126,174 125,476 0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.16% 1.15% -1.38% 2.26% 3.75% 3.84% 9.74% -
ROE 3.80% 0.47% -2.80% 3.52% 4.43% 2.26% 20.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 78.07 26.02 127.99 104.78 79.52 38.79 137.81 -31.60%
EPS 2.47 0.30 -1.77 2.37 2.98 1.49 13.42 -67.74%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 4.17 -
NAPS 0.6503 0.6349 0.6314 0.6709 0.6733 0.6584 0.6589 -0.87%
Adjusted Per Share Value based on latest NOSH - 124,583
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.19 20.11 100.31 82.32 62.43 30.50 107.77 -31.50%
EPS 1.94 0.23 -1.39 1.86 2.34 1.17 10.49 -67.64%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 3.26 -
NAPS 0.5097 0.4907 0.4948 0.5271 0.5286 0.5178 0.5153 -0.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.48 0.42 0.42 0.51 0.63 0.87 1.12 -
P/RPS 0.61 1.61 0.33 0.49 0.79 2.24 0.81 -17.26%
P/EPS 19.44 140.00 -23.74 21.57 21.14 58.39 8.35 75.93%
EY 5.14 0.71 -4.21 4.64 4.73 1.71 11.98 -43.20%
DY 0.00 0.00 2.98 0.00 0.00 0.00 3.72 -
P/NAPS 0.74 0.66 0.67 0.76 0.94 1.32 1.70 -42.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/09/06 25/05/06 23/02/06 31/10/05 15/08/05 30/05/05 22/02/05 -
Price 0.46 0.47 0.43 0.41 0.58 0.80 1.07 -
P/RPS 0.59 1.81 0.34 0.39 0.73 2.06 0.78 -17.02%
P/EPS 18.63 156.67 -24.30 17.34 19.46 53.69 7.97 76.40%
EY 5.37 0.64 -4.11 5.77 5.14 1.86 12.54 -43.27%
DY 0.00 0.00 2.91 0.00 0.00 0.00 3.90 -
P/NAPS 0.71 0.74 0.68 0.61 0.86 1.22 1.62 -42.38%

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