[CSCSTEL] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 504.64%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Revenue 1,372,850 1,302,009 1,024,627 1,240,422 215,349 0 -
PBT 51,974 93,089 81,356 90,140 16,026 0 -
Tax 6,794 -13,434 -9,390 -10,448 -2,846 0 -
NP 58,768 79,655 71,966 79,692 13,180 0 -
-
NP to SH 58,768 79,655 71,966 79,692 13,180 0 -
-
Tax Rate -13.07% 14.43% 11.54% 11.59% 17.76% - -
Total Cost 1,314,082 1,222,354 952,661 1,160,730 202,169 0 -
-
Net Worth 694,257 689,213 641,230 581,443 82,264 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Div 24,392 45,194 37,942 - - - -
Div Payout % 41.51% 56.74% 52.72% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Net Worth 694,257 689,213 641,230 581,443 82,264 0 -
NOSH 375,274 376,619 379,426 380,028 59,182 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
NP Margin 4.28% 6.12% 7.02% 6.42% 6.12% 0.00% -
ROE 8.46% 11.56% 11.22% 13.71% 16.02% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
RPS 365.83 345.71 270.05 326.40 363.87 0.00 -
EPS 15.66 21.15 18.97 20.97 22.27 0.00 -
DPS 6.50 12.00 10.00 0.00 0.00 0.00 -
NAPS 1.85 1.83 1.69 1.53 1.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 379,407
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
RPS 361.28 342.63 269.64 326.43 56.67 0.00 -
EPS 15.47 20.96 18.94 20.97 3.47 0.00 -
DPS 6.42 11.89 9.98 0.00 0.00 0.00 -
NAPS 1.827 1.8137 1.6874 1.5301 0.2165 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.84 1.48 1.07 0.49 0.00 0.00 -
P/RPS 0.23 0.43 0.40 0.15 0.00 0.00 -
P/EPS 5.36 7.00 5.64 2.34 0.00 0.00 -
EY 18.64 14.29 17.73 42.80 0.00 0.00 -
DY 7.74 8.11 9.35 0.00 0.00 0.00 -
P/NAPS 0.45 0.81 0.63 0.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/11/04 30/11/03 CAGR
Date 13/02/09 15/02/08 09/02/07 16/02/06 26/01/05 - -
Price 0.92 1.42 1.26 0.62 1.99 0.00 -
P/RPS 0.25 0.41 0.47 0.19 0.55 0.00 -
P/EPS 5.87 6.71 6.64 2.96 8.94 0.00 -
EY 17.02 14.89 15.05 33.82 11.19 0.00 -
DY 7.07 8.45 7.94 0.00 0.00 0.00 -
P/NAPS 0.50 0.78 0.75 0.41 1.43 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