[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
01-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 107.46%
YoY- -99.31%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 63,696 42,912 20,281 63,254 48,411 33,424 16,075 150.19%
PBT 8,501 2,568 1,997 -1,499 -1,687 -1,767 -997 -
Tax -2,104 452 -404 1,514 1,687 1,767 997 -
NP 6,397 3,020 1,593 15 0 0 0 -
-
NP to SH 6,397 3,020 1,593 15 -201 -570 -65 -
-
Tax Rate 24.75% -17.60% 20.23% - - - - -
Total Cost 57,299 39,892 18,688 63,239 48,411 33,424 16,075 133.16%
-
Net Worth 54,408 51,035 49,639 45,007 47,553 47,417 48,922 7.33%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 54,408 51,035 49,639 45,007 47,553 47,417 48,922 7.33%
NOSH 40,006 39,999 40,025 37,500 19,900 20,000 20,312 57.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.04% 7.04% 7.85% 0.02% 0.00% 0.00% 0.00% -
ROE 11.76% 5.92% 3.21% 0.03% -0.42% -1.20% -0.13% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 159.22 107.28 50.67 168.68 243.26 167.12 79.14 59.30%
EPS 15.99 7.55 3.98 0.04 -1.01 -2.85 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.2759 1.2402 1.2002 2.3895 2.3709 2.4085 -31.65%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.58 26.67 12.60 39.31 30.08 20.77 9.99 150.17%
EPS 3.98 1.88 0.99 0.01 -0.12 -0.35 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3381 0.3171 0.3085 0.2797 0.2955 0.2947 0.304 7.33%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.28 0.30 0.30 0.36 0.51 0.42 0.45 -
P/RPS 0.18 0.28 0.59 0.21 0.21 0.25 0.57 -53.59%
P/EPS 1.75 3.97 7.54 900.00 -50.50 -14.74 -140.63 -
EY 57.11 25.17 13.27 0.11 -1.98 -6.79 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.30 0.21 0.18 0.19 6.89%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 13/01/03 26/08/02 28/05/02 01/04/02 29/11/01 28/08/01 25/05/01 -
Price 0.30 0.26 0.36 0.31 0.37 0.54 0.42 -
P/RPS 0.19 0.24 0.71 0.18 0.15 0.32 0.53 -49.50%
P/EPS 1.88 3.44 9.05 775.00 -36.63 -18.95 -131.25 -
EY 53.30 29.04 11.06 0.13 -2.73 -5.28 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.29 0.26 0.15 0.23 0.17 18.73%

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