[LSTEEL] QoQ Cumulative 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- -44.31%
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 132,357 84,383 258,659 211,660 121,084 46,358 283,362 -39.88%
PBT -400 1,502 2,448 2,928 5,062 3,167 -11,179 -89.20%
Tax -1 -1 -1,939 -167 0 0 545 -
NP -401 1,501 509 2,761 5,062 3,167 -10,634 -88.82%
-
NP to SH -349 1,528 864 2,843 5,105 3,269 -10,377 -89.64%
-
Tax Rate - 0.07% 79.21% 5.70% 0.00% 0.00% - -
Total Cost 132,758 82,882 258,150 208,899 116,022 43,191 293,996 -41.22%
-
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 -0.30% 1.28% 0.75% 2.39% 4.20% 2.71% -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 102.40 65.72 203.57 165.28 94.64 36.16 221.26 -40.25%
EPS -0.27 1.19 0.68 2.22 3.99 2.55 -8.11 -89.71%
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 82.25 52.44 160.73 131.52 75.24 28.81 176.08 -39.88%
EPS -0.22 0.95 0.54 1.77 3.17 2.03 -6.45 -89.54%
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 0.30 0.43 0.15 0.18 0.29 0.72 0.14 66.44%
P/EPS -114.81 23.53 44.12 13.51 6.77 10.20 -3.95 851.19%
EY -0.87 4.25 2.27 7.40 14.78 9.81 -25.32 -89.49%
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 0.33 0.45 0.15 0.18 0.28 0.80 0.13 86.40%
P/EPS -124.07 24.79 44.12 13.06 6.64 11.37 -3.46 994.56%
EY -0.81 4.03 2.27 7.66 15.06 8.79 -28.94 -90.84%
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