[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 76.85%
YoY- -53.26%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 234,680 182,929 132,357 84,383 258,659 211,660 121,084 55.26%
PBT -14,663 -3,956 -400 1,502 2,448 2,928 5,062 -
Tax 2,655 395 -1 -1 -1,939 -167 0 -
NP -12,008 -3,561 -401 1,501 509 2,761 5,062 -
-
NP to SH -12,856 -3,480 -349 1,528 864 2,843 5,105 -
-
Tax Rate - - - 0.07% 79.21% 5.70% 0.00% -
Total Cost 246,688 186,490 132,758 82,882 258,150 208,899 116,022 65.12%
-
Net Worth 120,364 113,867 117,625 119,415 115,623 119,098 121,547 -0.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 120,364 113,867 117,625 119,415 115,623 119,098 121,547 -0.64%
NOSH 128,047 127,941 129,259 128,403 127,058 128,063 127,944 0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.12% -1.95% -0.30% 1.78% 0.20% 1.30% 4.18% -
ROE -10.68% -3.06% -0.30% 1.28% 0.75% 2.39% 4.20% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 183.28 142.98 102.40 65.72 203.57 165.28 94.64 55.18%
EPS -10.04 -2.72 -0.27 1.19 0.68 2.22 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.91 0.93 0.91 0.93 0.95 -0.70%
Adjusted Per Share Value based on latest NOSH - 128,403
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 145.83 113.67 82.25 52.44 160.73 131.52 75.24 55.26%
EPS -7.99 -2.16 -0.22 0.95 0.54 1.77 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7479 0.7076 0.7309 0.742 0.7185 0.7401 0.7553 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.275 0.315 0.31 0.28 0.30 0.30 0.27 -
P/RPS 0.15 0.22 0.30 0.43 0.15 0.18 0.29 -35.48%
P/EPS -2.74 -11.58 -114.81 23.53 44.12 13.51 6.77 -
EY -36.51 -8.63 -0.87 4.25 2.27 7.40 14.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.34 0.30 0.33 0.32 0.28 2.36%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.26 0.30 0.335 0.295 0.30 0.29 0.265 -
P/RPS 0.14 0.21 0.33 0.45 0.15 0.18 0.28 -36.92%
P/EPS -2.59 -11.03 -124.07 24.79 44.12 13.06 6.64 -
EY -38.62 -9.07 -0.81 4.03 2.27 7.66 15.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.37 0.32 0.33 0.31 0.28 0.00%

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