[LSTEEL] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -0.37%
YoY- -61.46%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 32,268 28,870 31,906 51,236 48,940 48,228 52,223 -27.47%
PBT 445 -4,328 -920 1,862 2,572 2,280 3,818 -76.17%
Tax -73 -879 385 11 -692 246 -607 -75.66%
NP 372 -5,207 -535 1,873 1,880 2,526 3,211 -76.26%
-
NP to SH 372 -5,207 -535 1,873 1,880 2,526 3,211 -76.26%
-
Tax Rate 16.40% - - -0.59% 26.91% -10.79% 15.90% -
Total Cost 31,896 34,077 32,441 49,363 47,060 45,702 49,012 -24.92%
-
Net Worth 78,727 79,562 83,582 84,636 83,073 82,805 80,475 -1.45%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,574 - - - 3,141 - -
Div Payout % - 0.00% - - - 124.38% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 78,727 79,562 83,582 84,636 83,073 82,805 80,475 -1.45%
NOSH 123,999 125,989 124,583 125,704 126,174 125,671 41,701 106.92%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.15% -18.04% -1.68% 3.66% 3.84% 5.24% 6.15% -
ROE 0.47% -6.54% -0.64% 2.21% 2.26% 3.05% 3.99% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.02 22.91 25.61 40.76 38.79 38.38 125.23 -64.95%
EPS 0.30 -4.14 -0.42 1.49 1.49 2.01 7.70 -88.53%
DPS 0.00 1.25 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.6349 0.6315 0.6709 0.6733 0.6584 0.6589 1.9298 -52.37%
Adjusted Per Share Value based on latest NOSH - 125,704
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 20.05 17.94 19.83 31.84 30.41 29.97 32.45 -27.47%
EPS 0.23 -3.24 -0.33 1.16 1.17 1.57 2.00 -76.38%
DPS 0.00 0.98 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.4892 0.4944 0.5194 0.5259 0.5162 0.5145 0.5001 -1.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.42 0.42 0.51 0.63 0.87 1.12 0.81 -
P/RPS 1.61 1.83 1.99 1.55 2.24 2.92 0.65 83.16%
P/EPS 140.00 -10.16 -118.76 42.28 58.39 55.72 10.52 462.46%
EY 0.71 -9.84 -0.84 2.37 1.71 1.79 9.51 -82.29%
DY 0.00 2.98 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 0.66 0.67 0.76 0.94 1.32 1.70 0.42 35.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 31/10/05 15/08/05 30/05/05 22/02/05 27/10/04 -
Price 0.47 0.43 0.41 0.58 0.80 1.07 0.82 -
P/RPS 1.81 1.88 1.60 1.42 2.06 2.79 0.65 98.05%
P/EPS 156.67 -10.40 -95.48 38.93 53.69 53.23 10.65 501.36%
EY 0.64 -9.61 -1.05 2.57 1.86 1.88 9.39 -83.34%
DY 0.00 2.91 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 0.74 0.68 0.61 0.86 1.22 1.62 0.42 45.92%

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