[CSCSTEL] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -44.84%
YoY- 43.68%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 161,550 173,159 205,082 389,174 435,652 342,942 299,089 -33.70%
PBT 12,526 7,450 -58,521 28,478 54,954 27,064 16,333 -16.22%
Tax -3,092 -1,741 16,435 -1,156 -5,425 -3,060 -1,364 72.65%
NP 9,434 5,709 -42,086 27,322 49,529 24,004 14,969 -26.51%
-
NP to SH 9,434 5,709 -42,086 27,322 49,529 24,004 14,969 -26.51%
-
Tax Rate 24.68% 23.37% - 4.06% 9.87% 11.31% 8.35% -
Total Cost 152,116 167,450 247,168 361,852 386,123 318,938 284,120 -34.09%
-
Net Worth 701,024 697,766 690,852 738,331 730,138 714,852 688,273 1.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 7,462 - 24,361 45,163 - 45,132 -
Div Payout % - 130.72% - 89.16% 91.19% - 301.51% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 701,024 697,766 690,852 738,331 730,138 714,852 688,273 1.23%
NOSH 372,885 373,137 373,433 374,787 376,360 376,238 376,105 -0.57%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.84% 3.30% -20.52% 7.02% 11.37% 7.00% 5.00% -
ROE 1.35% 0.82% -6.09% 3.70% 6.78% 3.36% 2.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 43.32 46.41 54.92 103.84 115.75 91.15 79.52 -33.32%
EPS 2.53 1.53 -11.27 7.29 13.16 6.38 3.98 -26.08%
DPS 0.00 2.00 0.00 6.50 12.00 0.00 12.00 -
NAPS 1.88 1.87 1.85 1.97 1.94 1.90 1.83 1.81%
Adjusted Per Share Value based on latest NOSH - 374,787
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 43.69 46.83 55.46 105.24 117.81 92.74 80.88 -33.69%
EPS 2.55 1.54 -11.38 7.39 13.39 6.49 4.05 -26.55%
DPS 0.00 2.02 0.00 6.59 12.21 0.00 12.21 -
NAPS 1.8958 1.887 1.8683 1.9967 1.9745 1.9332 1.8613 1.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 0.78 0.84 1.20 1.29 1.30 1.48 -
P/RPS 2.29 1.68 1.53 1.16 1.11 1.43 1.86 14.88%
P/EPS 39.13 50.98 -7.45 16.46 9.80 20.38 37.19 3.45%
EY 2.56 1.96 -13.42 6.07 10.20 4.91 2.69 -3.25%
DY 0.00 2.56 0.00 5.42 9.30 0.00 8.11 -
P/NAPS 0.53 0.42 0.45 0.61 0.66 0.68 0.81 -24.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 18/05/09 13/02/09 14/11/08 15/08/08 15/05/08 15/02/08 -
Price 1.04 0.97 0.92 0.89 1.36 1.64 1.42 -
P/RPS 2.40 2.09 1.68 0.86 1.17 1.80 1.79 21.61%
P/EPS 41.11 63.40 -8.16 12.21 10.33 25.71 35.68 9.91%
EY 2.43 1.58 -12.25 8.19 9.68 3.89 2.80 -9.02%
DY 0.00 2.06 0.00 7.30 8.82 0.00 8.45 -
P/NAPS 0.55 0.52 0.50 0.45 0.70 0.86 0.78 -20.79%

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