[CSCSTEL] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -61.14%
YoY- -76.22%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 968,772 1,233,600 1,126,384 692,636 1,371,768 1,309,216 807,444 3.07%
PBT 31,004 127,600 156,576 29,800 108,256 95,564 2,376 53.37%
Tax -8,792 -31,492 -34,204 -6,964 -12,240 -4,768 4,900 -
NP 22,212 96,108 122,372 22,836 96,016 90,796 7,276 20.42%
-
NP to SH 22,212 96,108 122,372 22,836 96,016 90,796 7,276 20.42%
-
Tax Rate 28.36% 24.68% 21.84% 23.37% 11.31% 4.99% -206.23% -
Total Cost 946,560 1,137,492 1,004,012 669,800 1,275,752 1,218,420 800,168 2.83%
-
Net Worth 775,183 813,336 809,595 697,766 714,852 660,952 583,595 4.84%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 29,850 - - - -
Div Payout % - - - 130.72% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 775,183 813,336 809,595 697,766 714,852 660,952 583,595 4.84%
NOSH 372,684 373,090 373,085 373,137 376,238 377,687 378,958 -0.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.29% 7.79% 10.86% 3.30% 7.00% 6.94% 0.90% -
ROE 2.87% 11.82% 15.12% 3.27% 13.43% 13.74% 1.25% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 259.94 330.64 301.91 185.62 364.60 346.64 213.07 3.36%
EPS 5.96 25.76 32.80 6.12 25.52 24.04 1.92 20.75%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.08 2.18 2.17 1.87 1.90 1.75 1.54 5.13%
Adjusted Per Share Value based on latest NOSH - 373,137
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 254.94 324.63 296.42 182.27 360.99 344.53 212.49 3.07%
EPS 5.85 25.29 32.20 6.01 25.27 23.89 1.91 20.48%
DPS 0.00 0.00 0.00 7.86 0.00 0.00 0.00 -
NAPS 2.04 2.1404 2.1305 1.8362 1.8812 1.7393 1.5358 4.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.40 1.78 1.75 0.78 1.30 1.26 0.71 -
P/RPS 0.54 0.54 0.58 0.42 0.36 0.36 0.33 8.54%
P/EPS 23.49 6.91 5.34 12.75 5.09 5.24 36.98 -7.27%
EY 4.26 14.47 18.74 7.85 19.63 19.08 2.70 7.88%
DY 0.00 0.00 0.00 10.26 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.81 0.42 0.68 0.72 0.46 6.46%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 11/05/12 13/05/11 07/05/10 18/05/09 15/05/08 08/05/07 16/05/06 -
Price 1.37 1.74 1.85 0.97 1.64 1.48 0.94 -
P/RPS 0.53 0.53 0.61 0.52 0.45 0.43 0.44 3.14%
P/EPS 22.99 6.75 5.64 15.85 6.43 6.16 48.96 -11.82%
EY 4.35 14.80 17.73 6.31 15.56 16.24 2.04 13.43%
DY 0.00 0.00 0.00 8.25 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.85 0.52 0.86 0.85 0.61 1.32%

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