[CSCSTEL] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -61.61%
YoY- -72.1%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,048,470 1,070,068 1,073,161 1,099,063 1,141,728 1,128,194 1,177,345 -7.41%
PBT -27,022 -13,471 -6,544 14,877 38,433 44,504 48,685 -
Tax 5,757 2,282 1,414 -3,724 -9,383 -10,897 -11,862 -
NP -21,265 -11,189 -5,130 11,153 29,050 33,607 36,823 -
-
NP to SH -21,265 -11,189 -5,130 11,153 29,050 33,607 36,823 -
-
Tax Rate - - - 25.03% 24.41% 24.49% 24.36% -
Total Cost 1,069,735 1,081,257 1,078,291 1,087,910 1,112,678 1,094,587 1,140,522 -4.17%
-
Net Worth 726,893 739,853 741,634 777,479 766,813 773,022 774,851 -4.15%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,125 25,682 25,682 25,682 25,682 26,057 26,057 -43.21%
Div Payout % 0.00% 0.00% 0.00% 230.28% 88.41% 77.54% 70.76% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 726,893 739,853 741,634 777,479 766,813 773,022 774,851 -4.15%
NOSH 370,864 371,785 372,680 371,999 366,896 371,645 372,524 -0.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.03% -1.05% -0.48% 1.01% 2.54% 2.98% 3.13% -
ROE -2.93% -1.51% -0.69% 1.43% 3.79% 4.35% 4.75% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 282.71 287.82 287.96 295.45 311.19 303.57 316.04 -7.14%
EPS -5.73 -3.01 -1.38 3.00 7.92 9.04 9.88 -
DPS 3.00 7.00 7.00 7.00 7.00 7.00 7.00 -43.06%
NAPS 1.96 1.99 1.99 2.09 2.09 2.08 2.08 -3.87%
Adjusted Per Share Value based on latest NOSH - 371,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 275.91 281.60 282.41 289.23 300.45 296.89 309.83 -7.41%
EPS -5.60 -2.94 -1.35 2.94 7.64 8.84 9.69 -
DPS 2.93 6.76 6.76 6.76 6.76 6.86 6.86 -43.19%
NAPS 1.9129 1.947 1.9517 2.046 2.0179 2.0343 2.0391 -4.15%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.01 1.15 1.20 1.32 1.24 1.28 1.28 -
P/RPS 0.36 0.40 0.42 0.45 0.40 0.42 0.41 -8.28%
P/EPS -17.61 -38.21 -87.18 44.03 15.66 14.15 12.95 -
EY -5.68 -2.62 -1.15 2.27 6.39 7.06 7.72 -
DY 2.97 6.09 5.83 5.30 5.65 5.47 5.47 -33.37%
P/NAPS 0.52 0.58 0.60 0.63 0.59 0.62 0.62 -11.03%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 21/11/14 05/08/14 07/05/14 21/02/14 08/11/13 02/08/13 -
Price 1.00 1.11 1.23 1.36 1.30 1.36 1.30 -
P/RPS 0.35 0.39 0.43 0.46 0.42 0.45 0.41 -9.98%
P/EPS -17.44 -36.88 -89.36 45.36 16.42 15.04 13.15 -
EY -5.73 -2.71 -1.12 2.20 6.09 6.65 7.60 -
DY 3.00 6.31 5.69 5.15 5.38 5.15 5.38 -32.18%
P/NAPS 0.51 0.56 0.62 0.65 0.62 0.65 0.63 -13.10%

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