[LSTEEL] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 637.5%
YoY- 2550.77%
Quarter Report
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 24,198 20,784 22,631 20,281 14,843 14,987 17,349 24.75%
PBT 2,641 5,933 571 1,997 188 80 -770 -
Tax 98 -2,556 856 -404 28 289 770 -74.60%
NP 2,739 3,377 1,427 1,593 216 369 0 -
-
NP to SH 2,739 3,377 1,427 1,593 216 369 -505 -
-
Tax Rate -3.71% 43.08% -149.91% 20.23% -14.89% -361.25% - -
Total Cost 21,459 17,407 21,204 18,688 14,627 14,618 17,349 15.18%
-
Net Worth 57,179 54,416 51,000 49,639 48,007 47,660 47,324 13.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,999 - - - - - - -
Div Payout % 72.99% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 57,179 54,416 51,000 49,639 48,007 47,660 47,324 13.40%
NOSH 39,985 40,011 39,971 40,025 39,999 19,945 19,960 58.71%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.32% 16.25% 6.31% 7.85% 1.46% 2.46% 0.00% -
ROE 4.79% 6.21% 2.80% 3.21% 0.45% 0.77% -1.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 60.52 51.94 56.62 50.67 37.11 75.14 86.92 -21.39%
EPS 6.85 8.44 3.57 3.98 0.54 1.85 -2.53 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.36 1.2759 1.2402 1.2002 2.3895 2.3709 -28.54%
Adjusted Per Share Value based on latest NOSH - 40,025
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.04 12.92 14.06 12.60 9.22 9.31 10.78 24.78%
EPS 1.70 2.10 0.89 0.99 0.13 0.23 -0.31 -
DPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3553 0.3381 0.3169 0.3085 0.2983 0.2962 0.2941 13.39%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.28 0.28 0.30 0.30 0.36 0.51 0.42 -
P/RPS 0.46 0.54 0.53 0.59 0.97 0.68 0.48 -2.78%
P/EPS 4.09 3.32 8.40 7.54 66.67 27.57 -16.60 -
EY 24.46 30.14 11.90 13.27 1.50 3.63 -6.02 -
DY 17.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.24 0.24 0.30 0.21 0.18 7.25%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 13/01/03 26/08/02 28/05/02 01/04/02 29/11/01 28/08/01 -
Price 0.28 0.30 0.26 0.36 0.31 0.37 0.54 -
P/RPS 0.46 0.58 0.46 0.71 0.84 0.49 0.62 -18.00%
P/EPS 4.09 3.55 7.28 9.05 57.41 20.00 -21.34 -
EY 24.46 28.13 13.73 11.06 1.74 5.00 -4.69 -
DY 17.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.20 0.29 0.26 0.15 0.23 -8.87%

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