[CSCSTEL] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -42.4%
YoY- 403.03%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 289,119 312,042 269,574 306,610 308,615 242,193 276,850 2.93%
PBT 10,241 23,069 7,391 7,984 14,386 7,751 349 853.32%
Tax -2,716 -5,544 -1,770 -1,832 -3,705 -2,198 -2,411 8.27%
NP 7,525 17,525 5,621 6,152 10,681 5,553 -2,062 -
-
NP to SH 7,525 17,525 5,621 6,152 10,681 5,553 -2,062 -
-
Tax Rate 26.52% 24.03% 23.95% 22.95% 25.75% 28.36% 690.83% -
Total Cost 281,594 294,517 263,953 300,458 297,934 236,640 278,912 0.64%
-
Net Worth 774,851 788,810 770,560 768,067 761,861 775,183 776,061 -0.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 26,057 - - - 26,243 -
Div Payout % - - 463.58% - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 774,851 788,810 770,560 768,067 761,861 775,183 776,061 -0.10%
NOSH 372,524 372,080 372,251 372,848 373,461 372,684 374,909 -0.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.60% 5.62% 2.09% 2.01% 3.46% 2.29% -0.74% -
ROE 0.97% 2.22% 0.73% 0.80% 1.40% 0.72% -0.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 77.61 83.86 72.42 82.23 82.64 64.99 73.84 3.37%
EPS 2.02 4.71 1.51 1.65 2.86 1.49 -0.55 -
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 2.08 2.12 2.07 2.06 2.04 2.08 2.07 0.32%
Adjusted Per Share Value based on latest NOSH - 372,848
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 76.08 82.12 70.94 80.69 81.21 63.74 72.86 2.92%
EPS 1.98 4.61 1.48 1.62 2.81 1.46 -0.54 -
DPS 0.00 0.00 6.86 0.00 0.00 0.00 6.91 -
NAPS 2.0391 2.0758 2.0278 2.0212 2.0049 2.04 2.0423 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.28 1.21 1.19 1.18 1.26 1.40 1.33 -
P/RPS 1.65 1.44 1.64 1.43 1.52 2.15 1.80 -5.64%
P/EPS 63.37 25.69 78.81 71.52 44.06 93.96 -241.82 -
EY 1.58 3.89 1.27 1.40 2.27 1.06 -0.41 -
DY 0.00 0.00 5.88 0.00 0.00 0.00 5.26 -
P/NAPS 0.62 0.57 0.57 0.57 0.62 0.67 0.64 -2.09%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 02/08/13 13/05/13 05/02/13 09/11/12 17/08/12 11/05/12 10/02/12 -
Price 1.30 1.33 1.19 1.23 1.20 1.37 1.43 -
P/RPS 1.68 1.59 1.64 1.50 1.45 2.11 1.94 -9.15%
P/EPS 64.36 28.24 78.81 74.55 41.96 91.95 -260.00 -
EY 1.55 3.54 1.27 1.34 2.38 1.09 -0.38 -
DY 0.00 0.00 5.88 0.00 0.00 0.00 4.90 -
P/NAPS 0.63 0.63 0.57 0.60 0.59 0.66 0.69 -5.88%

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