[CSCSTEL] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -80.78%
YoY- 177.11%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 308,615 242,193 276,850 320,610 300,288 308,400 258,723 12.48%
PBT 14,386 7,751 349 -1,978 8,293 31,900 11,189 18.25%
Tax -3,705 -2,198 -2,411 3,201 -1,930 -7,873 -2,629 25.72%
NP 10,681 5,553 -2,062 1,223 6,363 24,027 8,560 15.91%
-
NP to SH 10,681 5,553 -2,062 1,223 6,363 24,027 8,560 15.91%
-
Tax Rate 25.75% 28.36% 690.83% - 23.27% 24.68% 23.50% -
Total Cost 297,934 236,640 278,912 319,387 293,925 284,373 250,163 12.36%
-
Net Worth 761,861 775,183 776,061 767,154 774,788 813,336 792,454 -2.59%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 26,243 - - - 48,593 -
Div Payout % - - 0.00% - - - 567.69% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 761,861 775,183 776,061 767,154 774,788 813,336 792,454 -2.59%
NOSH 373,461 372,684 374,909 370,606 374,294 373,090 373,799 -0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.46% 2.29% -0.74% 0.38% 2.12% 7.79% 3.31% -
ROE 1.40% 0.72% -0.27% 0.16% 0.82% 2.95% 1.08% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 82.64 64.99 73.84 86.51 80.23 82.66 69.21 12.56%
EPS 2.86 1.49 -0.55 0.33 1.70 6.44 2.29 15.98%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 13.00 -
NAPS 2.04 2.08 2.07 2.07 2.07 2.18 2.12 -2.53%
Adjusted Per Share Value based on latest NOSH - 370,606
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 81.21 63.74 72.86 84.37 79.02 81.16 68.09 12.47%
EPS 2.81 1.46 -0.54 0.32 1.67 6.32 2.25 15.98%
DPS 0.00 0.00 6.91 0.00 0.00 0.00 12.79 -
NAPS 2.0049 2.04 2.0423 2.0188 2.0389 2.1404 2.0854 -2.59%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.26 1.40 1.33 1.24 1.63 1.78 1.72 -
P/RPS 1.52 2.15 1.80 1.43 2.03 2.15 2.49 -28.06%
P/EPS 44.06 93.96 -241.82 375.76 95.88 27.64 75.11 -29.94%
EY 2.27 1.06 -0.41 0.27 1.04 3.62 1.33 42.86%
DY 0.00 0.00 5.26 0.00 0.00 0.00 7.56 -
P/NAPS 0.62 0.67 0.64 0.60 0.79 0.82 0.81 -16.33%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 11/05/12 10/02/12 04/11/11 12/08/11 13/05/11 17/02/11 -
Price 1.20 1.37 1.43 1.38 1.53 1.74 1.76 -
P/RPS 1.45 2.11 1.94 1.60 1.91 2.10 2.54 -31.20%
P/EPS 41.96 91.95 -260.00 418.18 90.00 27.02 76.86 -33.22%
EY 2.38 1.09 -0.38 0.24 1.11 3.70 1.30 49.70%
DY 0.00 0.00 4.90 0.00 0.00 0.00 7.39 -
P/NAPS 0.59 0.66 0.69 0.67 0.74 0.80 0.83 -20.36%

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