[LSTEEL] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -62.87%
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 264,714 337,532 258,659 282,213 242,168 185,432 283,362 -4.44%
PBT -800 6,008 2,448 3,904 10,124 12,668 -11,179 -82.84%
Tax -2 -4 -1,939 -222 0 0 545 -
NP -802 6,004 509 3,681 10,124 12,668 -10,634 -82.23%
-
NP to SH -698 6,112 864 3,790 10,210 13,076 -10,377 -83.54%
-
Tax Rate - 0.07% 79.21% 5.69% 0.00% 0.00% - -
Total Cost 265,516 331,528 258,150 278,532 232,044 172,764 293,996 -6.58%
-
Net Worth 117,625 119,415 115,623 119,098 121,547 120,504 116,540 0.62%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 117,625 119,415 115,623 119,098 121,547 120,504 116,540 0.62%
NOSH 129,259 128,403 127,058 128,063 127,944 128,196 128,066 0.62%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.30% 1.78% 0.20% 1.30% 4.18% 6.83% -3.75% -
ROE -0.59% 5.12% 0.75% 3.18% 8.40% 10.85% -8.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 204.79 262.87 203.57 220.37 189.28 144.65 221.26 -5.03%
EPS -0.54 4.76 0.68 2.96 7.98 10.20 -8.11 -83.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.93 0.91 0.93 0.95 0.94 0.91 0.00%
Adjusted Per Share Value based on latest NOSH - 127,796
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 164.49 209.74 160.73 175.37 150.48 115.23 176.08 -4.44%
EPS -0.43 3.80 0.54 2.36 6.34 8.13 -6.45 -83.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7309 0.742 0.7185 0.7401 0.7553 0.7488 0.7242 0.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.31 0.28 0.30 0.30 0.27 0.26 0.32 -
P/RPS 0.15 0.11 0.15 0.14 0.14 0.18 0.14 4.72%
P/EPS -57.41 5.88 44.12 10.14 3.38 2.55 -3.95 498.48%
EY -1.74 17.00 2.27 9.87 29.56 39.23 -25.32 -83.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.33 0.32 0.28 0.28 0.35 -1.91%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 28/02/13 -
Price 0.335 0.295 0.30 0.29 0.265 0.29 0.28 -
P/RPS 0.16 0.11 0.15 0.13 0.14 0.20 0.13 14.89%
P/EPS -62.04 6.20 44.12 9.80 3.32 2.84 -3.46 588.69%
EY -1.61 16.14 2.27 10.21 30.11 35.17 -28.94 -85.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.33 0.31 0.28 0.31 0.31 12.55%

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