[CSCSTEL] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 369.3%
YoY- -76.89%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 269,574 306,610 308,615 242,193 276,850 320,610 300,288 -6.91%
PBT 7,391 7,984 14,386 7,751 349 -1,978 8,293 -7.35%
Tax -1,770 -1,832 -3,705 -2,198 -2,411 3,201 -1,930 -5.58%
NP 5,621 6,152 10,681 5,553 -2,062 1,223 6,363 -7.89%
-
NP to SH 5,621 6,152 10,681 5,553 -2,062 1,223 6,363 -7.89%
-
Tax Rate 23.95% 22.95% 25.75% 28.36% 690.83% - 23.27% -
Total Cost 263,953 300,458 297,934 236,640 278,912 319,387 293,925 -6.88%
-
Net Worth 770,560 768,067 761,861 775,183 776,061 767,154 774,788 -0.36%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 26,057 - - - 26,243 - - -
Div Payout % 463.58% - - - 0.00% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 770,560 768,067 761,861 775,183 776,061 767,154 774,788 -0.36%
NOSH 372,251 372,848 373,461 372,684 374,909 370,606 374,294 -0.36%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.09% 2.01% 3.46% 2.29% -0.74% 0.38% 2.12% -
ROE 0.73% 0.80% 1.40% 0.72% -0.27% 0.16% 0.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.42 82.23 82.64 64.99 73.84 86.51 80.23 -6.57%
EPS 1.51 1.65 2.86 1.49 -0.55 0.33 1.70 -7.56%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.07 2.06 2.04 2.08 2.07 2.07 2.07 0.00%
Adjusted Per Share Value based on latest NOSH - 372,684
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 70.94 80.69 81.21 63.74 72.86 84.37 79.02 -6.90%
EPS 1.48 1.62 2.81 1.46 -0.54 0.32 1.67 -7.70%
DPS 6.86 0.00 0.00 0.00 6.91 0.00 0.00 -
NAPS 2.0278 2.0212 2.0049 2.04 2.0423 2.0188 2.0389 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.19 1.18 1.26 1.40 1.33 1.24 1.63 -
P/RPS 1.64 1.43 1.52 2.15 1.80 1.43 2.03 -13.20%
P/EPS 78.81 71.52 44.06 93.96 -241.82 375.76 95.88 -12.20%
EY 1.27 1.40 2.27 1.06 -0.41 0.27 1.04 14.17%
DY 5.88 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.57 0.57 0.62 0.67 0.64 0.60 0.79 -19.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 05/02/13 09/11/12 17/08/12 11/05/12 10/02/12 04/11/11 12/08/11 -
Price 1.19 1.23 1.20 1.37 1.43 1.38 1.53 -
P/RPS 1.64 1.50 1.45 2.11 1.94 1.60 1.91 -9.61%
P/EPS 78.81 74.55 41.96 91.95 -260.00 418.18 90.00 -8.43%
EY 1.27 1.34 2.38 1.09 -0.38 0.24 1.11 9.34%
DY 5.88 0.00 0.00 0.00 4.90 0.00 0.00 -
P/NAPS 0.57 0.60 0.59 0.66 0.69 0.67 0.74 -15.90%

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