[CSCSTEL] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 42.94%
YoY- 54.32%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 490,706 552,704 532,594 601,161 550,809 608,688 583,341 -2.83%
PBT 49,457 21,086 -11,668 33,310 22,137 40,193 81,198 -7.92%
Tax -11,189 -5,224 2,537 -8,260 -5,904 -9,803 -18,991 -8.43%
NP 38,268 15,862 -9,131 25,050 16,233 30,390 62,207 -7.77%
-
NP to SH 38,268 15,862 -9,131 25,050 16,233 30,390 62,207 -7.77%
-
Tax Rate 22.62% 24.77% - 24.80% 26.67% 24.39% 23.39% -
Total Cost 452,438 536,842 541,725 576,111 534,576 578,298 521,134 -2.32%
-
Net Worth 777,894 735,521 738,645 774,205 761,271 772,816 783,651 -0.12%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 777,894 735,521 738,645 774,205 761,271 772,816 783,651 -0.12%
NOSH 368,670 371,475 371,178 372,213 373,172 373,341 373,167 -0.20%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.80% 2.87% -1.71% 4.17% 2.95% 4.99% 10.66% -
ROE 4.92% 2.16% -1.24% 3.24% 2.13% 3.93% 7.94% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 133.10 148.79 143.49 161.51 147.60 163.04 156.32 -2.64%
EPS 10.38 4.27 -2.46 6.73 4.35 8.14 16.67 -7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.98 1.99 2.08 2.04 2.07 2.10 0.07%
Adjusted Per Share Value based on latest NOSH - 372,524
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 129.13 145.45 140.16 158.20 144.95 160.18 153.51 -2.83%
EPS 10.07 4.17 -2.40 6.59 4.27 8.00 16.37 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0471 1.9356 1.9438 2.0374 2.0033 2.0337 2.0622 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.28 1.02 1.20 1.28 1.26 1.63 1.62 -
P/RPS 0.96 0.69 0.84 0.79 0.85 1.00 1.04 -1.32%
P/EPS 12.33 23.89 -48.78 19.02 28.97 20.02 9.72 4.04%
EY 8.11 4.19 -2.05 5.26 3.45 4.99 10.29 -3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.60 0.62 0.62 0.79 0.77 -3.80%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 14/08/15 05/08/14 02/08/13 17/08/12 12/08/11 09/08/10 -
Price 1.50 1.00 1.23 1.30 1.20 1.53 1.78 -
P/RPS 1.13 0.67 0.86 0.80 0.81 0.94 1.14 -0.14%
P/EPS 14.45 23.42 -50.00 19.32 27.59 18.80 10.68 5.16%
EY 6.92 4.27 -2.00 5.18 3.62 5.32 9.37 -4.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.62 0.63 0.59 0.74 0.85 -2.95%

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