[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -850.87%
YoY- -559.69%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 211,660 121,084 46,358 283,362 199,855 126,725 55,940 142.61%
PBT 2,928 5,062 3,167 -11,179 1,555 2,233 -284 -
Tax -167 0 0 545 -146 -199 0 -
NP 2,761 5,062 3,167 -10,634 1,409 2,034 -284 -
-
NP to SH 2,843 5,105 3,269 -10,377 1,382 2,009 -233 -
-
Tax Rate 5.70% 0.00% 0.00% - 9.39% 8.91% - -
Total Cost 208,899 116,022 43,191 293,996 198,446 124,691 56,224 139.69%
-
Net Worth 119,098 121,547 120,504 116,540 95,972 97,250 95,788 15.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 119,098 121,547 120,504 116,540 95,972 97,250 95,788 15.61%
NOSH 128,063 127,944 128,196 128,066 127,962 127,961 129,444 -0.71%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.30% 4.18% 6.83% -3.75% 0.71% 1.61% -0.51% -
ROE 2.39% 4.20% 2.71% -8.90% 1.44% 2.07% -0.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 165.28 94.64 36.16 221.26 156.18 99.03 43.22 144.34%
EPS 2.22 3.99 2.55 -8.11 1.08 1.57 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.95 0.94 0.91 0.75 0.76 0.74 16.44%
Adjusted Per Share Value based on latest NOSH - 128,054
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 136.86 78.29 29.97 183.22 129.22 81.94 36.17 142.62%
EPS 1.84 3.30 2.11 -6.71 0.89 1.30 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7701 0.7859 0.7792 0.7535 0.6205 0.6288 0.6194 15.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.30 0.27 0.26 0.32 0.28 0.31 0.35 -
P/RPS 0.18 0.29 0.72 0.14 0.18 0.31 0.81 -63.27%
P/EPS 13.51 6.77 10.20 -3.95 25.93 19.75 -194.44 -
EY 7.40 14.78 9.81 -25.32 3.86 5.06 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.28 0.35 0.37 0.41 0.47 -22.58%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.29 0.265 0.29 0.28 0.30 0.28 0.31 -
P/RPS 0.18 0.28 0.80 0.13 0.19 0.28 0.72 -60.28%
P/EPS 13.06 6.64 11.37 -3.46 27.78 17.83 -172.22 -
EY 7.66 15.06 8.79 -28.94 3.60 5.61 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.31 0.31 0.40 0.37 0.42 -18.31%

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