[LSTEEL] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -128.56%
YoY- -116.66%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 65,909 32,268 28,870 31,906 51,236 48,940 48,228 23.21%
PBT 3,755 445 -4,328 -920 1,862 2,572 2,280 39.58%
Tax -1,022 -73 -879 385 11 -692 246 -
NP 2,733 372 -5,207 -535 1,873 1,880 2,526 5.40%
-
NP to SH 2,733 372 -5,207 -535 1,873 1,880 2,526 5.40%
-
Tax Rate 27.22% 16.40% - - -0.59% 26.91% -10.79% -
Total Cost 63,176 31,896 34,077 32,441 49,363 47,060 45,702 24.16%
-
Net Worth 81,931 78,727 79,562 83,582 84,636 83,073 82,805 -0.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,574 - - - 3,141 -
Div Payout % - - 0.00% - - - 124.38% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 81,931 78,727 79,562 83,582 84,636 83,073 82,805 -0.70%
NOSH 125,990 123,999 125,989 124,583 125,704 126,174 125,671 0.16%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.15% 1.15% -18.04% -1.68% 3.66% 3.84% 5.24% -
ROE 3.34% 0.47% -6.54% -0.64% 2.21% 2.26% 3.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 52.31 26.02 22.91 25.61 40.76 38.79 38.38 22.99%
EPS 2.17 0.30 -4.14 -0.42 1.49 1.49 2.01 5.25%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 2.50 -
NAPS 0.6503 0.6349 0.6315 0.6709 0.6733 0.6584 0.6589 -0.87%
Adjusted Per Share Value based on latest NOSH - 124,583
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.96 20.05 17.94 19.83 31.84 30.41 29.97 23.22%
EPS 1.70 0.23 -3.24 -0.33 1.16 1.17 1.57 5.46%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 1.95 -
NAPS 0.5091 0.4892 0.4944 0.5194 0.5259 0.5162 0.5145 -0.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.48 0.42 0.42 0.51 0.63 0.87 1.12 -
P/RPS 0.92 1.61 1.83 1.99 1.55 2.24 2.92 -53.79%
P/EPS 22.13 140.00 -10.16 -118.76 42.28 58.39 55.72 -46.05%
EY 4.52 0.71 -9.84 -0.84 2.37 1.71 1.79 85.74%
DY 0.00 0.00 2.98 0.00 0.00 0.00 2.23 -
P/NAPS 0.74 0.66 0.67 0.76 0.94 1.32 1.70 -42.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/09/06 25/05/06 23/02/06 31/10/05 15/08/05 30/05/05 22/02/05 -
Price 0.46 0.47 0.43 0.41 0.58 0.80 1.07 -
P/RPS 0.88 1.81 1.88 1.60 1.42 2.06 2.79 -53.76%
P/EPS 21.21 156.67 -10.40 -95.48 38.93 53.69 53.23 -45.94%
EY 4.72 0.64 -9.61 -1.05 2.57 1.86 1.88 85.03%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.34 -
P/NAPS 0.71 0.74 0.68 0.61 0.86 1.22 1.62 -42.38%

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