[LSTEEL] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -14.38%
YoY- 84.67%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 286,028 243,762 225,717 213,866 231,824 167,349 160,189 47.23%
PBT 11,776 10,555 7,342 10,298 12,040 7,575 8,366 25.62%
Tax -2,972 -2,885 -2,241 6 12 -1,045 -1,632 49.18%
NP 8,804 7,670 5,101 10,304 12,052 6,530 6,734 19.58%
-
NP to SH 8,916 9,283 5,204 10,408 12,156 9,701 6,977 17.77%
-
Tax Rate 25.24% 27.33% 30.52% -0.06% -0.10% 13.80% 19.51% -
Total Cost 277,224 236,092 220,616 203,562 219,772 160,819 153,454 48.38%
-
Net Worth 141,177 140,002 135,016 136,290 133,745 131,181 12,738,300 -95.04%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 141,177 140,002 135,016 136,290 133,745 131,181 12,738,300 -95.04%
NOSH 128,032 128,032 128,032 128,032 128,032 128,032 128,032 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.08% 3.15% 2.26% 4.82% 5.20% 3.90% 4.20% -
ROE 6.32% 6.63% 3.85% 7.64% 9.09% 7.40% 0.05% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 224.89 191.52 177.21 167.90 182.00 131.40 125.75 47.38%
EPS 7.00 6.12 4.08 8.18 9.56 5.30 5.48 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.06 1.07 1.05 1.03 100.00 -95.03%
Adjusted Per Share Value based on latest NOSH - 128,032
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 184.94 157.61 145.95 138.28 149.90 108.21 103.58 47.22%
EPS 5.76 6.00 3.36 6.73 7.86 6.27 4.51 17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9128 0.9052 0.873 0.8812 0.8648 0.8482 82.3646 -95.04%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.43 0.50 0.64 0.60 0.405 0.40 0.495 -
P/RPS 0.19 0.26 0.36 0.36 0.22 0.30 0.39 -38.11%
P/EPS 6.13 6.86 15.66 7.34 4.24 5.25 9.04 -22.83%
EY 16.30 14.59 6.38 13.62 23.56 19.04 11.07 29.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.60 0.56 0.39 0.39 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 27/11/17 24/08/17 26/05/17 24/02/17 28/11/16 -
Price 0.38 0.475 0.70 0.58 0.495 0.53 0.40 -
P/RPS 0.17 0.25 0.40 0.35 0.27 0.40 0.32 -34.43%
P/EPS 5.42 6.51 17.13 7.10 5.19 6.96 7.30 -18.02%
EY 18.45 15.36 5.84 14.09 19.28 14.37 13.69 22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.66 0.54 0.47 0.51 0.00 -

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