[CSCSTEL] YoY Cumulative 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- -90.29%
YoY- -76.22%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 242,193 308,400 281,596 173,159 342,942 327,304 201,861 3.07%
PBT 7,751 31,900 39,144 7,450 27,064 23,891 594 53.37%
Tax -2,198 -7,873 -8,551 -1,741 -3,060 -1,192 1,225 -
NP 5,553 24,027 30,593 5,709 24,004 22,699 1,819 20.42%
-
NP to SH 5,553 24,027 30,593 5,709 24,004 22,699 1,819 20.42%
-
Tax Rate 28.36% 24.68% 21.84% 23.37% 11.31% 4.99% -206.23% -
Total Cost 236,640 284,373 251,003 167,450 318,938 304,605 200,042 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 - - - 7,462 - - - -
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 0.72% 2.95% 3.78% 0.82% 3.36% 3.43% 0.31% -
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 64.99 82.66 75.48 46.41 91.15 86.66 53.27 3.36%
EPS 1.49 6.44 8.20 1.53 6.38 6.01 0.48 20.75%
DPS 0.00 0.00 0.00 2.00 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 65.50 83.40 76.15 46.83 92.74 88.51 54.59 3.08%
EPS 1.50 6.50 8.27 1.54 6.49 6.14 0.49 20.47%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
NAPS 2.0963 2.1995 2.1894 1.887 1.9332 1.7874 1.5782 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 2.15 2.15 2.32 1.68 1.43 1.45 1.33 8.32%
P/EPS 93.96 27.64 21.34 50.98 20.38 20.97 147.92 -7.27%
EY 1.06 3.62 4.69 1.96 4.91 4.77 0.68 7.67%
DY 0.00 0.00 0.00 2.56 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 2.11 2.10 2.45 2.09 1.80 1.71 1.76 3.06%
P/EPS 91.95 27.02 22.56 63.40 25.71 24.63 195.83 -11.82%
EY 1.09 3.70 4.43 1.58 3.89 4.06 0.51 13.48%
DY 0.00 0.00 0.00 2.06 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