[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -77.21%
YoY- 108.33%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 243,905 264,714 337,532 258,659 282,213 242,168 185,432 20.02%
PBT -5,274 -800 6,008 2,448 3,904 10,124 12,668 -
Tax 526 -2 -4 -1,939 -222 0 0 -
NP -4,748 -802 6,004 509 3,681 10,124 12,668 -
-
NP to SH -4,640 -698 6,112 864 3,790 10,210 13,076 -
-
Tax Rate - - 0.07% 79.21% 5.69% 0.00% 0.00% -
Total Cost 248,653 265,516 331,528 258,150 278,532 232,044 172,764 27.44%
-
Net Worth 113,867 117,625 119,415 115,623 119,098 121,547 120,504 -3.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 113,867 117,625 119,415 115,623 119,098 121,547 120,504 -3.70%
NOSH 127,941 129,259 128,403 127,058 128,063 127,944 128,196 -0.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.95% -0.30% 1.78% 0.20% 1.30% 4.18% 6.83% -
ROE -4.07% -0.59% 5.12% 0.75% 3.18% 8.40% 10.85% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 190.64 204.79 262.87 203.57 220.37 189.28 144.65 20.18%
EPS -3.63 -0.54 4.76 0.68 2.96 7.98 10.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.91 0.93 0.91 0.93 0.95 0.94 -3.57%
Adjusted Per Share Value based on latest NOSH - 128,441
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 151.56 164.49 209.74 160.73 175.37 150.48 115.23 20.02%
EPS -2.88 -0.43 3.80 0.54 2.36 6.34 8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7076 0.7309 0.742 0.7185 0.7401 0.7553 0.7488 -3.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.315 0.31 0.28 0.30 0.30 0.27 0.26 -
P/RPS 0.17 0.15 0.11 0.15 0.14 0.14 0.18 -3.73%
P/EPS -8.69 -57.41 5.88 44.12 10.14 3.38 2.55 -
EY -11.51 -1.74 17.00 2.27 9.87 29.56 39.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.30 0.33 0.32 0.28 0.28 16.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 -
Price 0.30 0.335 0.295 0.30 0.29 0.265 0.29 -
P/RPS 0.16 0.16 0.11 0.15 0.13 0.14 0.20 -13.81%
P/EPS -8.27 -62.04 6.20 44.12 9.80 3.32 2.84 -
EY -12.09 -1.61 16.14 2.27 10.21 30.11 35.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.32 0.33 0.31 0.28 0.31 6.34%

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