[CSCSTEL] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -51.55%
YoY- 51.17%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 302,595 373,021 327,304 282,883 290,842 249,041 201,861 30.94%
PBT 23,411 29,454 23,891 17,836 37,317 25,609 594 1055.54%
Tax -4,395 -6,483 -1,192 -2,350 -5,353 -2,912 1,225 -
NP 19,016 22,971 22,699 15,486 31,964 22,697 1,819 377.42%
-
NP to SH 19,016 22,971 22,699 15,486 31,964 22,697 1,819 377.42%
-
Tax Rate 18.77% 22.01% 4.99% 13.18% 14.34% 11.37% -206.23% -
Total Cost 283,579 350,050 304,605 267,397 258,878 226,344 200,042 26.16%
-
Net Worth 674,032 655,238 660,952 377,924 621,838 593,087 583,595 10.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 37,657 - 37,792 - 19,009 - -
Div Payout % - 163.93% - 244.04% - 83.75% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 674,032 655,238 660,952 377,924 621,838 593,087 583,595 10.07%
NOSH 376,554 376,573 377,687 377,924 379,169 380,184 378,958 -0.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.28% 6.16% 6.94% 5.47% 10.99% 9.11% 0.90% -
ROE 2.82% 3.51% 3.43% 4.10% 5.14% 3.83% 0.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.36 99.06 86.66 74.85 76.70 65.51 53.27 31.50%
EPS 5.05 6.10 6.01 4.09 8.43 5.97 0.48 379.45%
DPS 0.00 10.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 1.79 1.74 1.75 1.00 1.64 1.56 1.54 10.53%
Adjusted Per Share Value based on latest NOSH - 377,924
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.63 98.16 86.13 74.44 76.54 65.54 53.12 30.94%
EPS 5.00 6.05 5.97 4.08 8.41 5.97 0.48 376.28%
DPS 0.00 9.91 0.00 9.95 0.00 5.00 0.00 -
NAPS 1.7738 1.7243 1.7393 0.9945 1.6364 1.5608 1.5358 10.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.57 1.55 1.26 1.07 0.88 0.85 0.71 -
P/RPS 1.95 1.56 1.45 1.43 1.15 1.30 1.33 29.02%
P/EPS 31.09 25.41 20.97 26.11 10.44 14.24 147.92 -64.61%
EY 3.22 3.94 4.77 3.83 9.58 7.02 0.68 181.72%
DY 0.00 6.45 0.00 9.35 0.00 5.88 0.00 -
P/NAPS 0.88 0.89 0.72 1.07 0.54 0.54 0.46 54.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 15/08/07 08/05/07 09/02/07 16/11/06 16/08/06 16/05/06 -
Price 1.53 1.48 1.48 1.26 1.09 0.88 0.94 -
P/RPS 1.90 1.49 1.71 1.68 1.42 1.34 1.76 5.23%
P/EPS 30.30 24.26 24.63 30.75 12.93 14.74 195.83 -71.14%
EY 3.30 4.12 4.06 3.25 7.73 6.78 0.51 246.84%
DY 0.00 6.76 0.00 7.94 0.00 5.68 0.00 -
P/NAPS 0.85 0.85 0.85 1.26 0.66 0.56 0.61 24.73%

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