[CSCSTEL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 211.78%
YoY- 215.6%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 283,108 257,459 289,119 312,042 269,574 306,610 308,615 -5.57%
PBT 1,320 3,803 10,241 23,069 7,391 7,984 14,386 -79.56%
Tax -256 -867 -2,716 -5,544 -1,770 -1,832 -3,705 -83.07%
NP 1,064 2,936 7,525 17,525 5,621 6,152 10,681 -78.42%
-
NP to SH 1,064 2,936 7,525 17,525 5,621 6,152 10,681 -78.42%
-
Tax Rate 19.39% 22.80% 26.52% 24.03% 23.95% 22.95% 25.75% -
Total Cost 282,044 254,523 281,594 294,517 263,953 300,458 297,934 -3.57%
-
Net Worth 766,813 773,022 774,851 788,810 770,560 768,067 761,861 0.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 25,682 - - - 26,057 - - -
Div Payout % 2,413.79% - - - 463.58% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 766,813 773,022 774,851 788,810 770,560 768,067 761,861 0.43%
NOSH 366,896 371,645 372,524 372,080 372,251 372,848 373,461 -1.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.38% 1.14% 2.60% 5.62% 2.09% 2.01% 3.46% -
ROE 0.14% 0.38% 0.97% 2.22% 0.73% 0.80% 1.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.16 69.28 77.61 83.86 72.42 82.23 82.64 -4.45%
EPS 0.29 0.79 2.02 4.71 1.51 1.65 2.86 -78.16%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.09 2.08 2.08 2.12 2.07 2.06 2.04 1.62%
Adjusted Per Share Value based on latest NOSH - 372,080
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 74.50 67.75 76.08 82.12 70.94 80.69 81.21 -5.57%
EPS 0.28 0.77 1.98 4.61 1.48 1.62 2.81 -78.41%
DPS 6.76 0.00 0.00 0.00 6.86 0.00 0.00 -
NAPS 2.0179 2.0343 2.0391 2.0758 2.0278 2.0212 2.0049 0.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.24 1.28 1.28 1.21 1.19 1.18 1.26 -
P/RPS 1.61 1.85 1.65 1.44 1.64 1.43 1.52 3.89%
P/EPS 427.59 162.03 63.37 25.69 78.81 71.52 44.06 353.09%
EY 0.23 0.62 1.58 3.89 1.27 1.40 2.27 -78.17%
DY 5.65 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.59 0.62 0.62 0.57 0.57 0.57 0.62 -3.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 08/11/13 02/08/13 13/05/13 05/02/13 09/11/12 17/08/12 -
Price 1.30 1.36 1.30 1.33 1.19 1.23 1.20 -
P/RPS 1.68 1.96 1.68 1.59 1.64 1.50 1.45 10.28%
P/EPS 448.28 172.15 64.36 28.24 78.81 74.55 41.96 382.98%
EY 0.22 0.58 1.55 3.54 1.27 1.34 2.38 -79.46%
DY 5.38 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.62 0.65 0.63 0.63 0.57 0.60 0.59 3.35%

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