[LSTEEL] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -5.21%
YoY- 629.82%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 114,508 87,894 84,928 85,824 81,124 63,254 64,548 46.59%
PBT 12,308 11,142 11,334 5,136 7,988 -1,499 -2,249 -
Tax -2,620 -2,006 -2,805 904 -1,616 1,514 2,249 -
NP 9,688 9,136 8,529 6,040 6,372 15 0 -
-
NP to SH 9,688 9,136 8,529 6,040 6,372 15 -268 -
-
Tax Rate 21.29% 18.00% 24.75% -17.60% 20.23% - - -
Total Cost 104,820 78,758 76,398 79,784 74,752 63,239 64,548 38.19%
-
Net Worth 59,044 57,199 54,408 51,035 49,639 45,007 47,553 15.53%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,999 - - - - - -
Div Payout % - 21.89% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 59,044 57,199 54,408 51,035 49,639 45,007 47,553 15.53%
NOSH 40,033 39,999 40,006 39,999 40,025 37,500 19,900 59.42%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.46% 10.39% 10.04% 7.04% 7.85% 0.02% 0.00% -
ROE 16.41% 15.97% 15.68% 11.83% 12.84% 0.03% -0.56% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 286.03 219.74 212.29 214.56 202.68 168.68 324.35 -8.04%
EPS 24.20 22.84 21.32 15.10 15.92 0.04 -1.35 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4749 1.43 1.36 1.2759 1.2402 1.2002 2.3895 -27.52%
Adjusted Per Share Value based on latest NOSH - 39,971
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 71.15 54.62 52.77 53.33 50.41 39.31 40.11 46.58%
EPS 6.02 5.68 5.30 3.75 3.96 0.01 -0.17 -
DPS 0.00 1.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3669 0.3554 0.3381 0.3171 0.3085 0.2797 0.2955 15.53%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.29 0.28 0.28 0.30 0.30 0.36 0.51 -
P/RPS 0.10 0.13 0.13 0.14 0.15 0.21 0.16 -26.92%
P/EPS 1.20 1.23 1.31 1.99 1.88 900.00 -37.87 -
EY 83.45 81.57 76.14 50.33 53.07 0.11 -2.64 -
DY 0.00 17.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.21 0.24 0.24 0.30 0.21 -3.20%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 13/01/03 26/08/02 28/05/02 01/04/02 29/11/01 -
Price 0.33 0.28 0.30 0.26 0.36 0.31 0.37 -
P/RPS 0.12 0.13 0.14 0.12 0.18 0.18 0.11 5.97%
P/EPS 1.36 1.23 1.41 1.72 2.26 775.00 -27.48 -
EY 73.33 81.57 71.07 58.08 44.22 0.13 -3.64 -
DY 0.00 17.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.22 0.20 0.29 0.26 0.15 29.11%

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