[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -174.64%
YoY- -113.21%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 142,683 98,177 32,268 160,952 132,082 100,176 48,940 103.94%
PBT 5,867 4,199 445 -1,050 3,277 4,435 2,572 73.19%
Tax -1,443 -1,094 -73 -1,175 -296 -681 -692 63.14%
NP 4,424 3,105 372 -2,225 2,981 3,754 1,880 76.82%
-
NP to SH 4,424 3,105 372 -2,225 2,981 3,754 1,880 76.82%
-
Tax Rate 24.60% 26.05% 16.40% - 9.03% 15.36% 26.91% -
Total Cost 138,259 95,072 31,896 163,177 129,101 96,422 47,060 104.99%
-
Net Worth 83,476 81,774 78,727 79,398 84,572 84,817 83,073 0.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,571 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 83,476 81,774 78,727 79,398 84,572 84,817 83,073 0.32%
NOSH 126,039 125,748 123,999 125,749 126,058 125,973 126,174 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.10% 3.16% 1.15% -1.38% 2.26% 3.75% 3.84% -
ROE 5.30% 3.80% 0.47% -2.80% 3.52% 4.43% 2.26% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 113.20 78.07 26.02 127.99 104.78 79.52 38.79 104.08%
EPS 3.51 2.47 0.30 -1.77 2.37 2.98 1.49 76.95%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.6623 0.6503 0.6349 0.6314 0.6709 0.6733 0.6584 0.39%
Adjusted Per Share Value based on latest NOSH - 125,989
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 88.66 61.01 20.05 100.02 82.08 62.25 30.41 103.95%
EPS 2.75 1.93 0.23 -1.38 1.85 2.33 1.17 76.68%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.5187 0.5081 0.4892 0.4934 0.5255 0.5271 0.5162 0.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.46 0.48 0.42 0.42 0.51 0.63 0.87 -
P/RPS 0.41 0.61 1.61 0.33 0.49 0.79 2.24 -67.72%
P/EPS 13.11 19.44 140.00 -23.74 21.57 21.14 58.39 -63.02%
EY 7.63 5.14 0.71 -4.21 4.64 4.73 1.71 170.78%
DY 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.66 0.67 0.76 0.94 1.32 -35.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 18/09/06 25/05/06 23/02/06 31/10/05 15/08/05 30/05/05 -
Price 0.43 0.46 0.47 0.43 0.41 0.58 0.80 -
P/RPS 0.38 0.59 1.81 0.34 0.39 0.73 2.06 -67.56%
P/EPS 12.25 18.63 156.67 -24.30 17.34 19.46 53.69 -62.62%
EY 8.16 5.37 0.64 -4.11 5.77 5.14 1.86 167.74%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.74 0.68 0.61 0.86 1.22 -34.25%

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