[CSCSTEL] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 40.83%
YoY- 384.3%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 373,021 327,304 282,883 290,842 249,041 201,861 231,313 37.63%
PBT 29,454 23,891 17,836 37,317 25,609 594 7,963 139.74%
Tax -6,483 -1,192 -2,350 -5,353 -2,912 1,225 2,281 -
NP 22,971 22,699 15,486 31,964 22,697 1,819 10,244 71.57%
-
NP to SH 22,971 22,699 15,486 31,964 22,697 1,819 10,244 71.57%
-
Tax Rate 22.01% 4.99% 13.18% 14.34% 11.37% -206.23% -28.64% -
Total Cost 350,050 304,605 267,397 258,878 226,344 200,042 221,069 35.96%
-
Net Worth 655,238 660,952 377,924 621,838 593,087 583,595 580,493 8.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 37,657 - 37,792 - 19,009 - - -
Div Payout % 163.93% - 244.04% - 83.75% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 655,238 660,952 377,924 621,838 593,087 583,595 580,493 8.43%
NOSH 376,573 377,687 377,924 379,169 380,184 378,958 379,407 -0.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.16% 6.94% 5.47% 10.99% 9.11% 0.90% 4.43% -
ROE 3.51% 3.43% 4.10% 5.14% 3.83% 0.31% 1.76% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 99.06 86.66 74.85 76.70 65.51 53.27 60.97 38.32%
EPS 6.10 6.01 4.09 8.43 5.97 0.48 2.70 72.43%
DPS 10.00 0.00 10.00 0.00 5.00 0.00 0.00 -
NAPS 1.74 1.75 1.00 1.64 1.56 1.54 1.53 8.97%
Adjusted Per Share Value based on latest NOSH - 379,169
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 98.16 86.13 74.44 76.54 65.54 53.12 60.87 37.63%
EPS 6.05 5.97 4.08 8.41 5.97 0.48 2.70 71.48%
DPS 9.91 0.00 9.95 0.00 5.00 0.00 0.00 -
NAPS 1.7243 1.7393 0.9945 1.6364 1.5608 1.5358 1.5276 8.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.55 1.26 1.07 0.88 0.85 0.71 0.49 -
P/RPS 1.56 1.45 1.43 1.15 1.30 1.33 0.80 56.27%
P/EPS 25.41 20.97 26.11 10.44 14.24 147.92 18.15 25.22%
EY 3.94 4.77 3.83 9.58 7.02 0.68 5.51 -20.08%
DY 6.45 0.00 9.35 0.00 5.88 0.00 0.00 -
P/NAPS 0.89 0.72 1.07 0.54 0.54 0.46 0.32 98.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 16/05/06 16/02/06 -
Price 1.48 1.48 1.26 1.09 0.88 0.94 0.62 -
P/RPS 1.49 1.71 1.68 1.42 1.34 1.76 1.02 28.83%
P/EPS 24.26 24.63 30.75 12.93 14.74 195.83 22.96 3.75%
EY 4.12 4.06 3.25 7.73 6.78 0.51 4.35 -3.56%
DY 6.76 0.00 7.94 0.00 5.68 0.00 0.00 -
P/NAPS 0.85 0.85 1.26 0.66 0.56 0.61 0.41 62.80%

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