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

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 266.17%
YoY- -89.5%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL'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 223,760 241,168 275,812 294,832 272,692 124,344 129,072 9.59%
PBT -1,136 5,276 15,416 2,208 28,232 2,184 1,780 -
Tax 0 -460 -2,564 0 -7,200 1,080 -292 -
NP -1,136 4,816 12,852 2,208 21,032 3,264 1,488 -
-
NP to SH -932 4,664 13,004 2,208 21,032 3,264 1,488 -
-
Tax Rate - 8.72% 16.63% 0.00% 25.50% -49.45% 16.40% -
Total Cost 224,896 236,352 262,960 292,624 251,660 121,080 127,584 9.89%
-
Net Worth 95,788 93,760 95,145 88,628 94,148 85,604 78,727 3.32%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 95,788 93,760 95,145 88,628 94,148 85,604 78,727 3.32%
NOSH 129,444 120,206 125,521 128,372 127,004 125,538 123,999 0.71%
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 -0.51% 2.00% 4.66% 0.75% 7.71% 2.62% 1.15% -
ROE -0.97% 4.97% 13.67% 2.49% 22.34% 3.81% 1.89% -
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 172.86 200.63 219.73 229.67 214.71 99.05 104.09 8.81%
EPS -0.72 3.88 10.36 1.72 16.56 2.60 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.78 0.758 0.6904 0.7413 0.6819 0.6349 2.58%
Adjusted Per Share Value based on latest NOSH - 128,372
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 139.46 150.31 171.90 183.75 169.95 77.50 80.44 9.59%
EPS -0.58 2.91 8.10 1.38 13.11 2.03 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.597 0.5844 0.593 0.5524 0.5868 0.5335 0.4907 3.31%
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 0.35 0.47 0.47 0.34 0.52 0.59 0.42 -
P/RPS 0.20 0.23 0.21 0.15 0.24 0.60 0.40 -10.90%
P/EPS -48.61 12.11 4.54 19.77 3.14 22.69 35.00 -
EY -2.06 8.26 22.04 5.06 31.85 4.41 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.62 0.49 0.70 0.87 0.66 -5.49%
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 31/05/12 30/05/11 27/05/10 26/05/09 29/05/08 28/05/07 25/05/06 -
Price 0.31 0.44 0.44 0.43 0.81 0.67 0.47 -
P/RPS 0.18 0.22 0.20 0.19 0.38 0.68 0.45 -14.15%
P/EPS -43.06 11.34 4.25 25.00 4.89 25.77 39.17 -
EY -2.32 8.82 23.55 4.00 20.44 3.88 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.58 0.62 1.09 0.98 0.74 -9.00%

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