[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -158.19%
YoY- -129.88%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 199,855 126,725 55,940 273,448 229,147 149,153 60,292 121.83%
PBT 1,555 2,233 -284 2,877 3,340 3,265 1,319 11.56%
Tax -146 -199 0 -4,368 -599 -560 -115 17.19%
NP 1,409 2,034 -284 -1,491 2,741 2,705 1,204 11.01%
-
NP to SH 1,382 2,009 -233 -1,573 2,703 2,667 1,166 11.96%
-
Tax Rate 9.39% 8.91% - 151.82% 17.93% 17.15% 8.72% -
Total Cost 198,446 124,691 56,224 274,939 226,406 146,448 59,088 123.77%
-
Net Worth 95,972 97,250 95,788 94,848 97,158 98,454 93,760 1.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 95,972 97,250 95,788 94,848 97,158 98,454 93,760 1.56%
NOSH 127,962 127,961 129,444 128,173 124,562 124,626 120,206 4.24%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.71% 1.61% -0.51% -0.55% 1.20% 1.81% 2.00% -
ROE 1.44% 2.07% -0.24% -1.66% 2.78% 2.71% 1.24% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 156.18 99.03 43.22 213.34 183.96 119.68 50.16 112.78%
EPS 1.08 1.57 -0.18 -1.23 2.17 2.14 0.97 7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.74 0.74 0.78 0.79 0.78 -2.57%
Adjusted Per Share Value based on latest NOSH - 127,976
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 124.19 78.75 34.76 169.92 142.39 92.68 37.47 121.81%
EPS 0.86 1.25 -0.14 -0.98 1.68 1.66 0.72 12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5964 0.6043 0.5952 0.5894 0.6037 0.6118 0.5826 1.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.28 0.31 0.35 0.36 0.40 0.50 0.47 -
P/RPS 0.18 0.31 0.81 0.17 0.22 0.42 0.94 -66.67%
P/EPS 25.93 19.75 -194.44 -29.33 18.43 23.36 48.45 -34.00%
EY 3.86 5.06 -0.51 -3.41 5.43 4.28 2.06 51.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.47 0.49 0.51 0.63 0.60 -27.48%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 22/11/11 26/08/11 30/05/11 -
Price 0.30 0.28 0.31 0.40 0.40 0.385 0.44 -
P/RPS 0.19 0.28 0.72 0.19 0.22 0.32 0.88 -63.90%
P/EPS 27.78 17.83 -172.22 -32.59 18.43 17.99 45.36 -27.81%
EY 3.60 5.61 -0.58 -3.07 5.43 5.56 2.20 38.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.42 0.54 0.51 0.49 0.56 -20.04%

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