[CSCSTEL] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.57%
YoY- 188.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 192,670 301,745 281,596 273,745 261,482 161,550 173,159 7.37%
PBT 2,388 42,053 39,144 42,980 53,605 12,526 7,450 -53.13%
Tax -3,974 -10,440 -8,551 -5,864 -14,712 -3,092 -1,741 73.27%
NP -1,586 31,613 30,593 37,116 38,893 9,434 5,709 -
-
NP to SH -1,586 31,613 30,593 37,116 38,893 9,434 5,709 -
-
Tax Rate 166.42% 24.83% 21.84% 13.64% 27.45% 24.68% 23.37% -
Total Cost 194,256 270,132 251,003 236,629 222,589 152,116 167,450 10.39%
-
Net Worth 792,999 783,793 809,595 779,622 742,774 701,024 697,766 8.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 74,605 - - 7,462 -
Div Payout % - - - 201.01% - - 130.72% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 792,999 783,793 809,595 779,622 742,774 701,024 697,766 8.89%
NOSH 377,619 373,234 373,085 373,025 373,253 372,885 373,137 0.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.82% 10.48% 10.86% 13.56% 14.87% 5.84% 3.30% -
ROE -0.20% 4.03% 3.78% 4.76% 5.24% 1.35% 0.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.02 80.85 75.48 73.39 70.05 43.32 46.41 6.51%
EPS -0.42 8.47 8.20 9.95 10.42 2.53 1.53 -
DPS 0.00 0.00 0.00 20.00 0.00 0.00 2.00 -
NAPS 2.10 2.10 2.17 2.09 1.99 1.88 1.87 8.03%
Adjusted Per Share Value based on latest NOSH - 373,025
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.70 79.41 74.10 72.04 68.81 42.51 45.57 7.36%
EPS -0.42 8.32 8.05 9.77 10.24 2.48 1.50 -
DPS 0.00 0.00 0.00 19.63 0.00 0.00 1.96 -
NAPS 2.0868 2.0626 2.1305 2.0516 1.9547 1.8448 1.8362 8.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.76 1.62 1.75 1.30 1.05 0.99 0.78 -
P/RPS 3.45 2.00 2.32 1.77 1.50 2.29 1.68 61.49%
P/EPS -419.05 19.13 21.34 13.07 10.08 39.13 50.98 -
EY -0.24 5.23 4.69 7.65 9.92 2.56 1.96 -
DY 0.00 0.00 0.00 15.38 0.00 0.00 2.56 -
P/NAPS 0.84 0.77 0.81 0.62 0.53 0.53 0.42 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 09/08/10 07/05/10 05/02/10 13/11/09 17/08/09 18/05/09 -
Price 1.82 1.78 1.85 1.53 1.33 1.04 0.97 -
P/RPS 3.57 2.20 2.45 2.08 1.90 2.40 2.09 42.84%
P/EPS -433.33 21.02 22.56 15.38 12.76 41.11 63.40 -
EY -0.23 4.76 4.43 6.50 7.83 2.43 1.58 -
DY 0.00 0.00 0.00 13.07 0.00 0.00 2.06 -
P/NAPS 0.87 0.85 0.85 0.73 0.67 0.55 0.52 40.88%

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