[LSTEEL] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.94%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 185,481 205,311 234,680 229,928 269,932 296,684 258,659 -19.93%
PBT -15,053 -15,650 -14,662 -4,434 -3,013 783 2,448 -
Tax 2,691 2,691 2,654 -1,377 -1,940 -1,939 -1,938 -
NP -12,362 -12,959 -12,008 -5,811 -4,953 -1,156 510 -
-
NP to SH -13,186 -13,784 -12,855 -5,457 -4,588 -876 865 -
-
Tax Rate - - - - - 247.64% 79.17% -
Total Cost 197,843 218,270 246,688 235,739 274,885 297,840 258,149 -16.29%
-
Net Worth 118,854 11,979,999 120,402 113,738 116,133 119,415 116,881 1.12%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 118,854 11,979,999 120,402 113,738 116,133 119,415 116,881 1.12%
NOSH 127,800 127,446 128,087 127,795 127,619 128,403 128,441 -0.33%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -6.66% -6.31% -5.12% -2.53% -1.83% -0.39% 0.20% -
ROE -11.09% -0.12% -10.68% -4.80% -3.95% -0.73% 0.74% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 145.13 161.10 183.22 179.92 211.51 231.06 201.38 -19.66%
EPS -10.32 -10.82 -10.04 -4.27 -3.60 -0.68 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 94.00 0.94 0.89 0.91 0.93 0.91 1.46%
Adjusted Per Share Value based on latest NOSH - 127,795
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 119.93 132.75 151.74 148.67 174.54 191.83 167.25 -19.93%
EPS -8.53 -8.91 -8.31 -3.53 -2.97 -0.57 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7685 77.4615 0.7785 0.7354 0.7509 0.7721 0.7557 1.12%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.205 0.23 0.275 0.315 0.31 0.28 0.30 -
P/RPS 0.14 0.14 0.15 0.18 0.15 0.12 0.15 -4.50%
P/EPS -1.99 -2.13 -2.74 -7.38 -8.62 -41.04 44.55 -
EY -50.33 -47.02 -36.49 -13.56 -11.60 -2.44 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.00 0.29 0.35 0.34 0.30 0.33 -23.74%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 26/11/14 28/08/14 30/05/14 27/02/14 -
Price 0.195 0.23 0.26 0.30 0.335 0.295 0.30 -
P/RPS 0.13 0.14 0.14 0.17 0.16 0.13 0.15 -9.12%
P/EPS -1.89 -2.13 -2.59 -7.03 -9.32 -43.24 44.55 -
EY -52.91 -47.02 -38.60 -14.23 -10.73 -2.31 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.28 0.34 0.37 0.32 0.33 -26.07%

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