[CSCSTEL] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -24.83%
YoY- -76.89%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,177,508 1,077,508 1,248,168 968,772 1,233,600 1,126,384 692,636 9.24%
PBT 29,188 -1,948 92,276 31,004 127,600 156,576 29,800 -0.34%
Tax -7,532 460 -22,176 -8,792 -31,492 -34,204 -6,964 1.31%
NP 21,656 -1,488 70,100 22,212 96,108 122,372 22,836 -0.87%
-
NP to SH 21,656 -1,488 70,100 22,212 96,108 122,372 22,836 -0.87%
-
Tax Rate 25.81% - 24.03% 28.36% 24.68% 21.84% 23.37% -
Total Cost 1,155,852 1,078,996 1,178,068 946,560 1,137,492 1,004,012 669,800 9.51%
-
Net Worth 734,227 777,479 788,810 775,183 813,336 809,595 697,766 0.85%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 29,850 -
Div Payout % - - - - - - 130.72% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 734,227 777,479 788,810 775,183 813,336 809,595 697,766 0.85%
NOSH 370,821 371,999 372,080 372,684 373,090 373,085 373,137 -0.10%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.84% -0.14% 5.62% 2.29% 7.79% 10.86% 3.30% -
ROE 2.95% -0.19% 8.89% 2.87% 11.82% 15.12% 3.27% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 317.54 289.65 335.46 259.94 330.64 301.91 185.62 9.35%
EPS 5.84 -0.40 18.84 5.96 25.76 32.80 6.12 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 1.98 2.09 2.12 2.08 2.18 2.17 1.87 0.95%
Adjusted Per Share Value based on latest NOSH - 372,684
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 309.87 283.55 328.47 254.94 324.63 296.42 182.27 9.24%
EPS 5.70 -0.39 18.45 5.85 25.29 32.20 6.01 -0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.86 -
NAPS 1.9322 2.046 2.0758 2.04 2.1404 2.1305 1.8362 0.85%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.97 1.32 1.21 1.40 1.78 1.75 0.78 -
P/RPS 0.31 0.46 0.36 0.54 0.54 0.58 0.42 -4.93%
P/EPS 16.61 -330.00 6.42 23.49 6.91 5.34 12.75 4.50%
EY 6.02 -0.30 15.57 4.26 14.47 18.74 7.85 -4.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.26 -
P/NAPS 0.49 0.63 0.57 0.67 0.82 0.81 0.42 2.60%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 08/05/15 07/05/14 13/05/13 11/05/12 13/05/11 07/05/10 18/05/09 -
Price 0.995 1.36 1.33 1.37 1.74 1.85 0.97 -
P/RPS 0.31 0.47 0.40 0.53 0.53 0.61 0.52 -8.25%
P/EPS 17.04 -340.00 7.06 22.99 6.75 5.64 15.85 1.21%
EY 5.87 -0.29 14.17 4.35 14.80 17.73 6.31 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.25 -
P/NAPS 0.50 0.65 0.63 0.66 0.80 0.85 0.52 -0.65%

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