[CSCSTEL] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 312.26%
YoY- 42.35%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 306,610 320,610 192,670 261,482 389,174 302,595 290,842 0.88%
PBT 7,984 -1,978 2,388 53,605 28,478 23,411 37,317 -22.64%
Tax -1,832 3,201 -3,974 -14,712 -1,156 -4,395 -5,353 -16.35%
NP 6,152 1,223 -1,586 38,893 27,322 19,016 31,964 -23.99%
-
NP to SH 6,152 1,223 -1,586 38,893 27,322 19,016 31,964 -23.99%
-
Tax Rate 22.95% - 166.42% 27.45% 4.06% 18.77% 14.34% -
Total Cost 300,458 319,387 194,256 222,589 361,852 283,579 258,878 2.51%
-
Net Worth 768,067 767,154 792,999 742,774 738,331 674,032 621,838 3.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 24,361 - - -
Div Payout % - - - - 89.16% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 768,067 767,154 792,999 742,774 738,331 674,032 621,838 3.57%
NOSH 372,848 370,606 377,619 373,253 374,787 376,554 379,169 -0.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.01% 0.38% -0.82% 14.87% 7.02% 6.28% 10.99% -
ROE 0.80% 0.16% -0.20% 5.24% 3.70% 2.82% 5.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 82.23 86.51 51.02 70.05 103.84 80.36 76.70 1.16%
EPS 1.65 0.33 -0.42 10.42 7.29 5.05 8.43 -23.78%
DPS 0.00 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 2.06 2.07 2.10 1.99 1.97 1.79 1.64 3.86%
Adjusted Per Share Value based on latest NOSH - 373,253
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.69 84.37 50.70 68.81 102.41 79.63 76.54 0.88%
EPS 1.62 0.32 -0.42 10.24 7.19 5.00 8.41 -23.98%
DPS 0.00 0.00 0.00 0.00 6.41 0.00 0.00 -
NAPS 2.0212 2.0188 2.0868 1.9547 1.943 1.7738 1.6364 3.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.18 1.24 1.76 1.05 1.20 1.57 0.88 -
P/RPS 1.43 1.43 3.45 1.50 1.16 1.95 1.15 3.69%
P/EPS 71.52 375.76 -419.05 10.08 16.46 31.09 10.44 37.77%
EY 1.40 0.27 -0.24 9.92 6.07 3.22 9.58 -27.40%
DY 0.00 0.00 0.00 0.00 5.42 0.00 0.00 -
P/NAPS 0.57 0.60 0.84 0.53 0.61 0.88 0.54 0.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/11/12 04/11/11 12/11/10 13/11/09 14/11/08 07/11/07 16/11/06 -
Price 1.23 1.38 1.82 1.33 0.89 1.53 1.09 -
P/RPS 1.50 1.60 3.57 1.90 0.86 1.90 1.42 0.91%
P/EPS 74.55 418.18 -433.33 12.76 12.21 30.30 12.93 33.87%
EY 1.34 0.24 -0.23 7.83 8.19 3.30 7.73 -25.30%
DY 0.00 0.00 0.00 0.00 7.30 0.00 0.00 -
P/NAPS 0.60 0.67 0.87 0.67 0.45 0.85 0.66 -1.57%

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