[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -36.76%
YoY- -51.15%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 968,772 1,206,148 1,239,064 1,217,376 1,233,600 1,034,734 1,034,681 -4.28%
PBT 31,004 38,564 50,953 80,386 127,600 94,775 111,448 -57.35%
Tax -8,792 -9,014 -8,802 -19,606 -31,492 -25,595 -30,621 -56.44%
NP 22,212 29,550 42,150 60,780 96,108 69,180 80,826 -57.69%
-
NP to SH 22,212 29,550 42,150 60,780 96,108 69,180 80,826 -57.69%
-
Tax Rate 28.36% 23.37% 17.27% 24.39% 24.68% 27.01% 27.48% -
Total Cost 946,560 1,176,598 1,196,913 1,156,596 1,137,492 965,554 953,854 -0.50%
-
Net Worth 775,183 772,329 772,596 772,816 813,336 791,054 783,879 -0.74%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 26,117 - - - 48,508 - -
Div Payout % - 88.38% - - - 70.12% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 775,183 772,329 772,596 772,816 813,336 791,054 783,879 -0.74%
NOSH 372,684 373,106 373,234 373,341 373,090 373,139 373,275 -0.10%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.29% 2.45% 3.40% 4.99% 7.79% 6.69% 7.81% -
ROE 2.87% 3.83% 5.46% 7.86% 11.82% 8.75% 10.31% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 259.94 323.27 331.98 326.08 330.64 277.31 277.19 -4.18%
EPS 5.96 7.92 11.29 16.28 25.76 18.54 21.65 -57.64%
DPS 0.00 7.00 0.00 0.00 0.00 13.00 0.00 -
NAPS 2.08 2.07 2.07 2.07 2.18 2.12 2.10 -0.63%
Adjusted Per Share Value based on latest NOSH - 374,294
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 254.94 317.41 326.07 320.36 324.63 272.30 272.28 -4.28%
EPS 5.85 7.78 11.09 15.99 25.29 18.21 21.27 -57.67%
DPS 0.00 6.87 0.00 0.00 0.00 12.77 0.00 -
NAPS 2.04 2.0324 2.0331 2.0337 2.1404 2.0817 2.0628 -0.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.40 1.33 1.24 1.63 1.78 1.72 1.76 -
P/RPS 0.54 0.41 0.37 0.50 0.54 0.62 0.63 -9.75%
P/EPS 23.49 16.79 10.98 10.01 6.91 9.28 8.13 102.72%
EY 4.26 5.95 9.11 9.99 14.47 10.78 12.30 -50.65%
DY 0.00 5.26 0.00 0.00 0.00 7.56 0.00 -
P/NAPS 0.67 0.64 0.60 0.79 0.82 0.81 0.84 -13.98%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 11/05/12 10/02/12 04/11/11 12/08/11 13/05/11 17/02/11 12/11/10 -
Price 1.37 1.43 1.38 1.53 1.74 1.76 1.82 -
P/RPS 0.53 0.44 0.42 0.47 0.53 0.63 0.66 -13.59%
P/EPS 22.99 18.06 12.22 9.40 6.75 9.49 8.41 95.38%
EY 4.35 5.54 8.18 10.64 14.80 10.53 11.90 -48.84%
DY 0.00 4.90 0.00 0.00 0.00 7.39 0.00 -
P/NAPS 0.66 0.69 0.67 0.74 0.80 0.83 0.87 -16.80%

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