[CSCSTEL] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.2%
YoY- 1.21%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 342,942 299,089 302,595 373,021 327,304 282,883 290,842 11.60%
PBT 27,064 16,333 23,411 29,454 23,891 17,836 37,317 -19.26%
Tax -3,060 -1,364 -4,395 -6,483 -1,192 -2,350 -5,353 -31.09%
NP 24,004 14,969 19,016 22,971 22,699 15,486 31,964 -17.36%
-
NP to SH 24,004 14,969 19,016 22,971 22,699 15,486 31,964 -17.36%
-
Tax Rate 11.31% 8.35% 18.77% 22.01% 4.99% 13.18% 14.34% -
Total Cost 318,938 284,120 283,579 350,050 304,605 267,397 258,878 14.90%
-
Net Worth 714,852 688,273 674,032 655,238 660,952 377,924 621,838 9.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 45,132 - 37,657 - 37,792 - -
Div Payout % - 301.51% - 163.93% - 244.04% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 714,852 688,273 674,032 655,238 660,952 377,924 621,838 9.72%
NOSH 376,238 376,105 376,554 376,573 377,687 377,924 379,169 -0.51%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.00% 5.00% 6.28% 6.16% 6.94% 5.47% 10.99% -
ROE 3.36% 2.17% 2.82% 3.51% 3.43% 4.10% 5.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 91.15 79.52 80.36 99.06 86.66 74.85 76.70 12.18%
EPS 6.38 3.98 5.05 6.10 6.01 4.09 8.43 -16.93%
DPS 0.00 12.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 1.90 1.83 1.79 1.74 1.75 1.00 1.64 10.29%
Adjusted Per Share Value based on latest NOSH - 376,573
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 90.25 78.71 79.63 98.16 86.13 74.44 76.54 11.59%
EPS 6.32 3.94 5.00 6.05 5.97 4.08 8.41 -17.32%
DPS 0.00 11.88 0.00 9.91 0.00 9.95 0.00 -
NAPS 1.8812 1.8112 1.7738 1.7243 1.7393 0.9945 1.6364 9.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.30 1.48 1.57 1.55 1.26 1.07 0.88 -
P/RPS 1.43 1.86 1.95 1.56 1.45 1.43 1.15 15.62%
P/EPS 20.38 37.19 31.09 25.41 20.97 26.11 10.44 56.13%
EY 4.91 2.69 3.22 3.94 4.77 3.83 9.58 -35.93%
DY 0.00 8.11 0.00 6.45 0.00 9.35 0.00 -
P/NAPS 0.68 0.81 0.88 0.89 0.72 1.07 0.54 16.59%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 15/02/08 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 -
Price 1.64 1.42 1.53 1.48 1.48 1.26 1.09 -
P/RPS 1.80 1.79 1.90 1.49 1.71 1.68 1.42 17.10%
P/EPS 25.71 35.68 30.30 24.26 24.63 30.75 12.93 58.05%
EY 3.89 2.80 3.30 4.12 4.06 3.25 7.73 -36.70%
DY 0.00 8.45 0.00 6.76 0.00 7.94 0.00 -
P/NAPS 0.86 0.78 0.85 0.85 0.85 1.26 0.66 19.27%

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