[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 85.19%
YoY- -119.98%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 283,362 199,855 126,725 55,940 273,448 229,147 149,153 53.09%
PBT -11,179 1,555 2,233 -284 2,877 3,340 3,265 -
Tax 545 -146 -199 0 -4,368 -599 -560 -
NP -10,634 1,409 2,034 -284 -1,491 2,741 2,705 -
-
NP to SH -10,377 1,382 2,009 -233 -1,573 2,703 2,667 -
-
Tax Rate - 9.39% 8.91% - 151.82% 17.93% 17.15% -
Total Cost 293,996 198,446 124,691 56,224 274,939 226,406 146,448 58.80%
-
Net Worth 116,540 95,972 97,250 95,788 94,848 97,158 98,454 11.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 116,540 95,972 97,250 95,788 94,848 97,158 98,454 11.84%
NOSH 128,066 127,962 127,961 129,444 128,173 124,562 124,626 1.82%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.75% 0.71% 1.61% -0.51% -0.55% 1.20% 1.81% -
ROE -8.90% 1.44% 2.07% -0.24% -1.66% 2.78% 2.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 221.26 156.18 99.03 43.22 213.34 183.96 119.68 50.35%
EPS -8.11 1.08 1.57 -0.18 -1.23 2.17 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.75 0.76 0.74 0.74 0.78 0.79 9.83%
Adjusted Per Share Value based on latest NOSH - 129,444
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 183.22 129.22 81.94 36.17 176.81 148.16 96.44 53.09%
EPS -6.71 0.89 1.30 -0.15 -1.02 1.75 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7535 0.6205 0.6288 0.6194 0.6133 0.6282 0.6366 11.83%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.28 0.31 0.35 0.36 0.40 0.50 -
P/RPS 0.14 0.18 0.31 0.81 0.17 0.22 0.42 -51.76%
P/EPS -3.95 25.93 19.75 -194.44 -29.33 18.43 23.36 -
EY -25.32 3.86 5.06 -0.51 -3.41 5.43 4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.47 0.49 0.51 0.63 -32.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 22/11/11 26/08/11 -
Price 0.28 0.30 0.28 0.31 0.40 0.40 0.385 -
P/RPS 0.13 0.19 0.28 0.72 0.19 0.22 0.32 -44.99%
P/EPS -3.46 27.78 17.83 -172.22 -32.59 18.43 17.99 -
EY -28.94 3.60 5.61 -0.58 -3.07 5.43 5.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.37 0.42 0.54 0.51 0.49 -26.20%

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