[CSCSTEL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -11.99%
YoY- 142.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Revenue 913,027 960,164 1,240,422 1,224,458 993,646 1,012,355 530,236 41.02%
PBT 24,504 30,107 90,139 98,216 107,891 119,147 58,534 -42.35%
Tax -987 -2,066 -10,448 -15,575 -13,994 -52,485 -45,328 -91.11%
NP 23,517 28,041 79,691 82,641 93,897 66,662 13,206 44.05%
-
NP to SH 23,517 28,041 79,691 82,641 93,897 100,773 47,317 -35.74%
-
Tax Rate 4.03% 6.86% 11.59% 15.86% 12.97% 44.05% 77.44% -
Total Cost 889,510 932,123 1,160,731 1,141,817 899,749 945,693 517,030 40.94%
-
Net Worth 593,087 583,595 580,493 577,343 593,083 570,031 331,040 44.60%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Div 19,009 - - - - - - -
Div Payout % 80.83% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Net Worth 593,087 583,595 580,493 577,343 593,083 570,031 331,040 44.60%
NOSH 380,184 378,958 379,407 379,831 380,181 380,021 238,158 34.42%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
NP Margin 2.58% 2.92% 6.42% 6.75% 9.45% 6.58% 2.49% -
ROE 3.97% 4.80% 13.73% 14.31% 15.83% 17.68% 14.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
RPS 240.15 253.37 326.94 322.37 261.36 266.39 222.64 4.90%
EPS 6.19 7.40 21.00 21.76 24.70 26.52 19.87 -52.18%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.54 1.53 1.52 1.56 1.50 1.39 7.57%
Adjusted Per Share Value based on latest NOSH - 379,831
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
RPS 240.27 252.67 326.43 322.23 261.49 266.41 139.54 41.02%
EPS 6.19 7.38 20.97 21.75 24.71 26.52 12.45 -35.72%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5608 1.5358 1.5276 1.5193 1.5607 1.5001 0.8712 44.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.85 0.71 0.49 1.10 1.55 1.64 0.00 -
P/RPS 0.35 0.28 0.15 0.34 0.59 0.62 0.00 -
P/EPS 13.74 9.60 2.33 5.06 6.28 6.18 0.00 -
EY 7.28 10.42 42.87 19.78 15.93 16.17 0.00 -
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.32 0.72 0.99 1.09 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 CAGR
Date 16/08/06 16/05/06 16/02/06 16/11/05 - - - -
Price 0.88 0.94 0.62 0.89 0.00 0.00 0.00 -
P/RPS 0.37 0.37 0.19 0.28 0.00 0.00 0.00 -
P/EPS 14.23 12.70 2.95 4.09 0.00 0.00 0.00 -
EY 7.03 7.87 33.88 24.45 0.00 0.00 0.00 -
DY 5.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.41 0.59 0.00 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