[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -143.65%
YoY- -129.88%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 266,473 253,450 223,760 273,448 305,529 298,306 241,168 6.85%
PBT 2,073 4,466 -1,136 2,877 4,453 6,530 5,276 -46.26%
Tax -194 -398 0 -4,368 -798 -1,120 -460 -43.67%
NP 1,878 4,068 -1,136 -1,491 3,654 5,410 4,816 -46.53%
-
NP to SH 1,842 4,018 -932 -1,573 3,604 5,334 4,664 -46.07%
-
Tax Rate 9.36% 8.91% - 151.82% 17.92% 17.15% 8.72% -
Total Cost 264,594 249,382 224,896 274,939 301,874 292,896 236,352 7.79%
-
Net Worth 95,972 97,250 95,788 94,848 97,158 98,454 93,760 1.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 95,972 97,250 95,788 94,848 97,158 98,454 93,760 1.56%
NOSH 127,962 127,961 129,444 128,173 124,562 124,626 120,206 4.24%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.71% 1.61% -0.51% -0.55% 1.20% 1.81% 2.00% -
ROE 1.92% 4.13% -0.97% -1.66% 3.71% 5.42% 4.97% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 208.24 198.07 172.86 213.34 245.28 239.36 200.63 2.50%
EPS 1.44 3.14 -0.72 -1.23 2.89 4.28 3.88 -48.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.74 0.74 0.78 0.79 0.78 -2.57%
Adjusted Per Share Value based on latest NOSH - 127,976
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 165.59 157.49 139.04 169.92 189.85 185.37 149.86 6.86%
EPS 1.15 2.50 -0.58 -0.98 2.24 3.31 2.90 -45.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5964 0.6043 0.5952 0.5894 0.6037 0.6118 0.5826 1.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.28 0.31 0.35 0.36 0.40 0.50 0.47 -
P/RPS 0.13 0.16 0.20 0.17 0.16 0.21 0.23 -31.56%
P/EPS 19.44 9.87 -48.61 -29.33 13.82 11.68 12.11 36.98%
EY 5.14 10.13 -2.06 -3.41 7.23 8.56 8.26 -27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.47 0.49 0.51 0.63 0.60 -27.48%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 22/11/11 26/08/11 30/05/11 -
Price 0.30 0.28 0.31 0.40 0.40 0.385 0.44 -
P/RPS 0.14 0.14 0.18 0.19 0.16 0.16 0.22 -25.95%
P/EPS 20.83 8.92 -43.06 -32.59 13.82 9.00 11.34 49.82%
EY 4.80 11.21 -2.32 -3.07 7.23 11.12 8.82 -33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.42 0.54 0.51 0.49 0.56 -20.04%

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