[LSTEEL] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.56%
YoY- 83.12%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 50,572 47,974 84,383 46,999 90,576 74,726 46,358 5.96%
PBT -3,556 -1,901 1,502 -479 -2,135 1,895 3,167 -
Tax 396 -1 -1 -1,771 -167 0 0 -
NP -3,160 -1,902 1,501 -2,250 -2,302 1,895 3,167 -
-
NP to SH -3,131 -1,876 1,528 -1,978 -2,262 1,836 3,269 -
-
Tax Rate - - 0.07% - - 0.00% 0.00% -
Total Cost 53,732 49,876 82,882 49,249 92,878 72,831 43,191 15.65%
-
Net Worth 113,738 116,133 119,415 116,881 118,850 121,972 120,504 -3.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 113,738 116,133 119,415 116,881 118,850 121,972 120,504 -3.77%
NOSH 127,795 127,619 128,403 128,441 127,796 128,391 128,196 -0.20%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -6.25% -3.96% 1.78% -4.79% -2.54% 2.54% 6.83% -
ROE -2.75% -1.62% 1.28% -1.69% -1.90% 1.51% 2.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.57 37.59 65.72 36.59 70.88 58.20 36.16 6.18%
EPS -2.45 -1.47 1.19 -1.54 -1.77 1.43 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.91 0.93 0.91 0.93 0.95 0.94 -3.57%
Adjusted Per Share Value based on latest NOSH - 128,441
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.43 29.81 52.44 29.21 56.28 46.43 28.81 5.96%
EPS -1.95 -1.17 0.95 -1.23 -1.41 1.14 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7068 0.7216 0.742 0.7263 0.7385 0.7579 0.7488 -3.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.315 0.31 0.28 0.30 0.30 0.27 0.26 -
P/RPS 0.80 0.82 0.43 0.82 0.42 0.46 0.72 7.26%
P/EPS -12.86 -21.09 23.53 -19.48 -16.95 18.88 10.20 -
EY -7.78 -4.74 4.25 -5.13 -5.90 5.30 9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.30 0.33 0.32 0.28 0.28 16.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 -
Price 0.30 0.335 0.295 0.30 0.29 0.265 0.29 -
P/RPS 0.76 0.89 0.45 0.82 0.41 0.46 0.80 -3.35%
P/EPS -12.24 -22.79 24.79 -19.48 -16.38 18.53 11.37 -
EY -8.17 -4.39 4.03 -5.13 -6.10 5.40 8.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.32 0.33 0.31 0.28 0.31 6.34%

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