[LSTEEL] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 42380.0%
YoY- 2550.77%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 87,894 84,928 85,824 81,124 63,254 64,548 66,848 19.95%
PBT 11,142 11,334 5,136 7,988 -1,499 -2,249 -3,534 -
Tax -2,006 -2,805 904 -1,616 1,514 2,249 3,534 -
NP 9,136 8,529 6,040 6,372 15 0 0 -
-
NP to SH 9,136 8,529 6,040 6,372 15 -268 -1,140 -
-
Tax Rate 18.00% 24.75% -17.60% 20.23% - - - -
Total Cost 78,758 76,398 79,784 74,752 63,239 64,548 66,848 11.51%
-
Net Worth 57,199 54,408 51,035 49,639 45,007 47,553 47,417 13.28%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,999 - - - - - - -
Div Payout % 21.89% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 57,199 54,408 51,035 49,639 45,007 47,553 47,417 13.28%
NOSH 39,999 40,006 39,999 40,025 37,500 19,900 20,000 58.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.39% 10.04% 7.04% 7.85% 0.02% 0.00% 0.00% -
ROE 15.97% 15.68% 11.83% 12.84% 0.03% -0.56% -2.40% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 219.74 212.29 214.56 202.68 168.68 324.35 334.24 -24.33%
EPS 22.84 21.32 15.10 15.92 0.04 -1.35 -5.70 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.36 1.2759 1.2402 1.2002 2.3895 2.3709 -28.54%
Adjusted Per Share Value based on latest NOSH - 40,025
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 54.62 52.77 53.33 50.41 39.31 40.11 41.54 19.96%
EPS 5.68 5.30 3.75 3.96 0.01 -0.17 -0.71 -
DPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.3381 0.3171 0.3085 0.2797 0.2955 0.2947 13.26%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.28 0.28 0.30 0.30 0.36 0.51 0.42 -
P/RPS 0.13 0.13 0.14 0.15 0.21 0.16 0.13 0.00%
P/EPS 1.23 1.31 1.99 1.88 900.00 -37.87 -7.37 -
EY 81.57 76.14 50.33 53.07 0.11 -2.64 -13.57 -
DY 17.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.24 0.24 0.30 0.21 0.18 7.25%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 13/01/03 26/08/02 28/05/02 01/04/02 29/11/01 28/08/01 -
Price 0.28 0.30 0.26 0.36 0.31 0.37 0.54 -
P/RPS 0.13 0.14 0.12 0.18 0.18 0.11 0.16 -12.89%
P/EPS 1.23 1.41 1.72 2.26 775.00 -27.48 -9.47 -
EY 81.57 71.07 58.08 44.22 0.13 -3.64 -10.56 -
DY 17.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.20 0.29 0.26 0.15 0.23 -8.87%

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