[CSCSTEL] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -90.05%
YoY- -173.2%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,036,953 1,068,580 1,073,470 1,048,470 1,070,068 1,073,161 1,099,063 -3.80%
PBT 21,116 5,731 -19,238 -27,022 -13,471 -6,544 14,877 26.27%
Tax -4,052 -2,004 3,759 5,757 2,282 1,414 -3,724 5.78%
NP 17,064 3,727 -15,479 -21,265 -11,189 -5,130 11,153 32.74%
-
NP to SH 17,064 3,727 -15,479 -21,265 -11,189 -5,130 11,153 32.74%
-
Tax Rate 19.19% 34.97% - - - - 25.03% -
Total Cost 1,019,889 1,064,853 1,088,949 1,069,735 1,081,257 1,078,291 1,087,910 -4.20%
-
Net Worth 741,160 733,583 734,227 726,893 739,853 741,634 777,479 -3.13%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 11,125 11,125 11,125 11,125 25,682 25,682 25,682 -42.72%
Div Payout % 65.20% 298.52% 0.00% 0.00% 0.00% 0.00% 230.28% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 741,160 733,583 734,227 726,893 739,853 741,634 777,479 -3.13%
NOSH 368,736 370,496 370,821 370,864 371,785 372,680 371,999 -0.58%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.65% 0.35% -1.44% -2.03% -1.05% -0.48% 1.01% -
ROE 2.30% 0.51% -2.11% -2.93% -1.51% -0.69% 1.43% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 281.22 288.42 289.48 282.71 287.82 287.96 295.45 -3.23%
EPS 4.63 1.01 -4.17 -5.73 -3.01 -1.38 3.00 33.51%
DPS 3.00 3.00 3.00 3.00 7.00 7.00 7.00 -43.12%
NAPS 2.01 1.98 1.98 1.96 1.99 1.99 2.09 -2.56%
Adjusted Per Share Value based on latest NOSH - 370,864
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 272.88 281.21 282.49 275.91 281.60 282.41 289.23 -3.80%
EPS 4.49 0.98 -4.07 -5.60 -2.94 -1.35 2.94 32.58%
DPS 2.93 2.93 2.93 2.93 6.76 6.76 6.76 -42.69%
NAPS 1.9504 1.9305 1.9322 1.9129 1.947 1.9517 2.046 -3.13%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.925 1.02 0.97 1.01 1.15 1.20 1.32 -
P/RPS 0.33 0.35 0.34 0.36 0.40 0.42 0.45 -18.66%
P/EPS 19.99 101.40 -23.24 -17.61 -38.21 -87.18 44.03 -40.90%
EY 5.00 0.99 -4.30 -5.68 -2.62 -1.15 2.27 69.20%
DY 3.24 2.94 3.09 2.97 6.09 5.83 5.30 -27.94%
P/NAPS 0.46 0.52 0.49 0.52 0.58 0.60 0.63 -18.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 14/08/15 08/05/15 09/02/15 21/11/14 05/08/14 07/05/14 -
Price 1.02 1.00 0.995 1.00 1.11 1.23 1.36 -
P/RPS 0.36 0.35 0.34 0.35 0.39 0.43 0.46 -15.06%
P/EPS 22.04 99.41 -23.84 -17.44 -36.88 -89.36 45.36 -38.16%
EY 4.54 1.01 -4.20 -5.73 -2.71 -1.12 2.20 62.01%
DY 2.94 3.00 3.02 3.00 6.31 5.69 5.15 -31.15%
P/NAPS 0.51 0.51 0.50 0.51 0.56 0.62 0.65 -14.91%

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