[LSTEEL] QoQ Quarter Result on 30-Jun-2002 [#2]

Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -10.42%
YoY- 382.57%
Quarter Report
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 28,627 24,198 20,784 22,631 20,281 14,843 14,987 54.00%
PBT 3,077 2,641 5,933 571 1,997 188 80 1041.97%
Tax -655 98 -2,556 856 -404 28 289 -
NP 2,422 2,739 3,377 1,427 1,593 216 369 250.96%
-
NP to SH 2,422 2,739 3,377 1,427 1,593 216 369 250.96%
-
Tax Rate 21.29% -3.71% 43.08% -149.91% 20.23% -14.89% -361.25% -
Total Cost 26,205 21,459 17,407 21,204 18,688 14,627 14,618 47.62%
-
Net Worth 59,044 57,179 54,416 51,000 49,639 48,007 47,660 15.36%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,999 - - - - - -
Div Payout % - 72.99% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 59,044 57,179 54,416 51,000 49,639 48,007 47,660 15.36%
NOSH 40,033 39,985 40,011 39,971 40,025 39,999 19,945 59.18%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.46% 11.32% 16.25% 6.31% 7.85% 1.46% 2.46% -
ROE 4.10% 4.79% 6.21% 2.80% 3.21% 0.45% 0.77% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 71.51 60.52 51.94 56.62 50.67 37.11 75.14 -3.25%
EPS 6.05 6.85 8.44 3.57 3.98 0.54 1.85 120.48%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4749 1.43 1.36 1.2759 1.2402 1.2002 2.3895 -27.52%
Adjusted Per Share Value based on latest NOSH - 39,971
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.79 15.04 12.92 14.06 12.60 9.22 9.31 54.04%
EPS 1.51 1.70 2.10 0.89 0.99 0.13 0.23 251.01%
DPS 0.00 1.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3669 0.3553 0.3381 0.3169 0.3085 0.2983 0.2962 15.35%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.29 0.28 0.28 0.30 0.30 0.36 0.51 -
P/RPS 0.41 0.46 0.54 0.53 0.59 0.97 0.68 -28.65%
P/EPS 4.79 4.09 3.32 8.40 7.54 66.67 27.57 -68.89%
EY 20.86 24.46 30.14 11.90 13.27 1.50 3.63 221.16%
DY 0.00 17.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.21 0.24 0.24 0.30 0.21 -3.20%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 13/01/03 26/08/02 28/05/02 01/04/02 29/11/01 -
Price 0.33 0.28 0.30 0.26 0.36 0.31 0.37 -
P/RPS 0.46 0.46 0.58 0.46 0.71 0.84 0.49 -4.12%
P/EPS 5.45 4.09 3.55 7.28 9.05 57.41 20.00 -58.00%
EY 18.33 24.46 28.13 13.73 11.06 1.74 5.00 137.94%
DY 0.00 17.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.22 0.20 0.29 0.26 0.15 29.11%

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