[CSCSTEL] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -17.57%
YoY- 435.87%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 258,723 192,670 301,745 281,596 273,745 261,482 161,550 36.76%
PBT 11,189 2,388 42,053 39,144 42,980 53,605 12,526 -7.22%
Tax -2,629 -3,974 -10,440 -8,551 -5,864 -14,712 -3,092 -10.22%
NP 8,560 -1,586 31,613 30,593 37,116 38,893 9,434 -6.25%
-
NP to SH 8,560 -1,586 31,613 30,593 37,116 38,893 9,434 -6.25%
-
Tax Rate 23.50% 166.42% 24.83% 21.84% 13.64% 27.45% 24.68% -
Total Cost 250,163 194,256 270,132 251,003 236,629 222,589 152,116 39.19%
-
Net Worth 792,454 792,999 783,793 809,595 779,622 742,774 701,024 8.49%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 48,593 - - - 74,605 - - -
Div Payout % 567.69% - - - 201.01% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 792,454 792,999 783,793 809,595 779,622 742,774 701,024 8.49%
NOSH 373,799 377,619 373,234 373,085 373,025 373,253 372,885 0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.31% -0.82% 10.48% 10.86% 13.56% 14.87% 5.84% -
ROE 1.08% -0.20% 4.03% 3.78% 4.76% 5.24% 1.35% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.21 51.02 80.85 75.48 73.39 70.05 43.32 36.54%
EPS 2.29 -0.42 8.47 8.20 9.95 10.42 2.53 -6.41%
DPS 13.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 2.12 2.10 2.10 2.17 2.09 1.99 1.88 8.31%
Adjusted Per Share Value based on latest NOSH - 373,085
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 68.09 50.70 79.41 74.10 72.04 68.81 42.51 36.77%
EPS 2.25 -0.42 8.32 8.05 9.77 10.24 2.48 -6.26%
DPS 12.79 0.00 0.00 0.00 19.63 0.00 0.00 -
NAPS 2.0854 2.0868 2.0626 2.1305 2.0516 1.9547 1.8448 8.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.72 1.76 1.62 1.75 1.30 1.05 0.99 -
P/RPS 2.49 3.45 2.00 2.32 1.77 1.50 2.29 5.72%
P/EPS 75.11 -419.05 19.13 21.34 13.07 10.08 39.13 54.26%
EY 1.33 -0.24 5.23 4.69 7.65 9.92 2.56 -35.29%
DY 7.56 0.00 0.00 0.00 15.38 0.00 0.00 -
P/NAPS 0.81 0.84 0.77 0.81 0.62 0.53 0.53 32.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 12/11/10 09/08/10 07/05/10 05/02/10 13/11/09 17/08/09 -
Price 1.76 1.82 1.78 1.85 1.53 1.33 1.04 -
P/RPS 2.54 3.57 2.20 2.45 2.08 1.90 2.40 3.84%
P/EPS 76.86 -433.33 21.02 22.56 15.38 12.76 41.11 51.59%
EY 1.30 -0.23 4.76 4.43 6.50 7.83 2.43 -34.02%
DY 7.39 0.00 0.00 0.00 13.07 0.00 0.00 -
P/NAPS 0.83 0.87 0.85 0.85 0.73 0.67 0.55 31.46%

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