[LSTEEL] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -31.98%
YoY- 208.84%
Quarter Report
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 74,474 62,355 48,977 57,956 47,207 40,665 42,470 45.26%
PBT 5,048 358 2,140 3,010 1,300 3,231 2,242 71.53%
Tax -1,204 -1,684 0 3 179 -841 -436 96.46%
NP 3,844 -1,326 2,140 3,013 1,479 2,390 1,806 65.23%
-
NP to SH 5,380 -1,301 2,166 3,039 4,468 2,417 1,832 104.66%
-
Tax Rate 23.85% 470.39% 0.00% -0.10% -13.77% 26.03% 19.45% -
Total Cost 70,630 63,681 46,837 54,943 45,728 38,275 40,664 44.34%
-
Net Worth 140,002 135,016 136,290 133,745 131,181 12,738,300 12,467,777 -94.94%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 140,002 135,016 136,290 133,745 131,181 12,738,300 12,467,777 -94.94%
NOSH 128,032 128,032 128,032 128,032 128,032 128,032 127,222 0.42%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.16% -2.13% 4.37% 5.20% 3.13% 5.88% 4.25% -
ROE 3.84% -0.96% 1.59% 2.27% 3.41% 0.02% 0.01% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 58.51 48.95 38.45 45.50 37.07 31.92 33.38 45.22%
EPS 3.05 -1.02 1.70 2.39 1.19 1.90 1.44 64.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 1.07 1.05 1.03 100.00 98.00 -94.94%
Adjusted Per Share Value based on latest NOSH - 128,032
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.45 38.89 30.55 36.15 29.44 25.36 26.49 45.26%
EPS 3.36 -0.81 1.35 1.90 2.79 1.51 1.14 105.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8732 0.8421 0.85 0.8342 0.8182 79.4481 77.7608 -94.94%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.50 0.64 0.60 0.405 0.40 0.495 0.33 -
P/RPS 0.85 1.31 1.56 0.89 1.08 1.55 0.99 -9.63%
P/EPS 11.83 -62.66 35.28 16.98 11.40 26.09 22.92 -35.57%
EY 8.45 -1.60 2.83 5.89 8.77 3.83 4.36 55.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.56 0.39 0.39 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 24/08/17 26/05/17 24/02/17 28/11/16 29/08/16 -
Price 0.475 0.70 0.58 0.495 0.53 0.40 0.365 -
P/RPS 0.81 1.43 1.51 1.09 1.43 1.25 1.09 -17.91%
P/EPS 11.24 -68.53 34.11 20.75 15.11 21.08 25.35 -41.76%
EY 8.90 -1.46 2.93 4.82 6.62 4.74 3.95 71.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 0.54 0.47 0.51 0.00 0.00 -

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