[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -69.61%
YoY- 108.33%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 182,929 132,357 84,383 258,659 211,660 121,084 46,358 149.50%
PBT -3,956 -400 1,502 2,448 2,928 5,062 3,167 -
Tax 395 -1 -1 -1,939 -167 0 0 -
NP -3,561 -401 1,501 509 2,761 5,062 3,167 -
-
NP to SH -3,480 -349 1,528 864 2,843 5,105 3,269 -
-
Tax Rate - - 0.07% 79.21% 5.70% 0.00% 0.00% -
Total Cost 186,490 132,758 82,882 258,150 208,899 116,022 43,191 164.92%
-
Net Worth 113,867 117,625 119,415 115,623 119,098 121,547 120,504 -3.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 113,867 117,625 119,415 115,623 119,098 121,547 120,504 -3.70%
NOSH 127,941 129,259 128,403 127,058 128,063 127,944 128,196 -0.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.95% -0.30% 1.78% 0.20% 1.30% 4.18% 6.83% -
ROE -3.06% -0.30% 1.28% 0.75% 2.39% 4.20% 2.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 142.98 102.40 65.72 203.57 165.28 94.64 36.16 149.84%
EPS -2.72 -0.27 1.19 0.68 2.22 3.99 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.91 0.93 0.91 0.93 0.95 0.94 -3.57%
Adjusted Per Share Value based on latest NOSH - 128,441
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 113.67 82.25 52.44 160.73 131.52 75.24 28.81 149.48%
EPS -2.16 -0.22 0.95 0.54 1.77 3.17 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7076 0.7309 0.742 0.7185 0.7401 0.7553 0.7488 -3.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.315 0.31 0.28 0.30 0.30 0.27 0.26 -
P/RPS 0.22 0.30 0.43 0.15 0.18 0.29 0.72 -54.60%
P/EPS -11.58 -114.81 23.53 44.12 13.51 6.77 10.20 -
EY -8.63 -0.87 4.25 2.27 7.40 14.78 9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.30 0.33 0.32 0.28 0.28 16.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 -
Price 0.30 0.335 0.295 0.30 0.29 0.265 0.29 -
P/RPS 0.21 0.33 0.45 0.15 0.18 0.28 0.80 -58.96%
P/EPS -11.03 -124.07 24.79 44.12 13.06 6.64 11.37 -
EY -9.07 -0.81 4.03 2.27 7.66 15.06 8.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.32 0.33 0.31 0.28 0.31 6.34%

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