[LSTEEL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 127.9%
YoY- 1503.0%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 46,999 90,576 74,726 46,358 83,481 73,130 70,786 -23.83%
PBT -479 -2,135 1,895 3,167 -12,734 -683 2,518 -
Tax -1,771 -167 0 0 738 -42 -147 423.15%
NP -2,250 -2,302 1,895 3,167 -11,996 -725 2,371 -
-
NP to SH -1,978 -2,262 1,836 3,269 -11,717 -632 2,242 -
-
Tax Rate - - 0.00% 0.00% - - 5.84% -
Total Cost 49,249 92,878 72,831 43,191 95,477 73,855 68,415 -19.63%
-
Net Worth 116,881 118,850 121,972 120,504 116,529 96,887 97,366 12.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 116,881 118,850 121,972 120,504 116,529 96,887 97,366 12.91%
NOSH 128,441 127,796 128,391 128,196 128,054 129,183 128,114 0.16%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.79% -2.54% 2.54% 6.83% -14.37% -0.99% 3.35% -
ROE -1.69% -1.90% 1.51% 2.71% -10.05% -0.65% 2.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.59 70.88 58.20 36.16 65.19 56.61 55.25 -23.96%
EPS -1.54 -1.77 1.43 2.55 -9.15 -0.49 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.93 0.95 0.94 0.91 0.75 0.76 12.72%
Adjusted Per Share Value based on latest NOSH - 128,196
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.21 56.28 46.43 28.81 51.87 45.44 43.99 -23.83%
EPS -1.23 -1.41 1.14 2.03 -7.28 -0.39 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7263 0.7385 0.7579 0.7488 0.7241 0.6021 0.605 12.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.30 0.30 0.27 0.26 0.32 0.28 0.31 -
P/RPS 0.82 0.42 0.46 0.72 0.49 0.49 0.56 28.85%
P/EPS -19.48 -16.95 18.88 10.20 -3.50 -57.23 17.71 -
EY -5.13 -5.90 5.30 9.81 -28.59 -1.75 5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.28 0.28 0.35 0.37 0.41 -13.43%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 28/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.30 0.29 0.265 0.29 0.28 0.30 0.28 -
P/RPS 0.82 0.41 0.46 0.80 0.43 0.53 0.51 37.12%
P/EPS -19.48 -16.38 18.53 11.37 -3.06 -61.32 16.00 -
EY -5.13 -6.10 5.40 8.79 -32.68 -1.63 6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.28 0.31 0.31 0.40 0.37 -7.32%

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