[LSTEEL] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 107.14%
YoY- -80.21%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 44,462 44,506 65,909 32,268 28,870 31,906 51,236 -8.99%
PBT 1,113 1,667 3,755 445 -4,328 -920 1,862 -28.97%
Tax 378 -349 -1,022 -73 -879 385 11 950.19%
NP 1,491 1,318 2,733 372 -5,207 -535 1,873 -14.07%
-
NP to SH 1,491 1,318 2,733 372 -5,207 -535 1,873 -14.07%
-
Tax Rate -33.96% 20.94% 27.22% 16.40% - - -0.59% -
Total Cost 42,971 43,188 63,176 31,896 34,077 32,441 49,363 -8.80%
-
Net Worth 85,448 83,134 81,931 78,727 79,562 83,582 84,636 0.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,161 - - - 1,574 - - -
Div Payout % 212.01% - - - 0.00% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 85,448 83,134 81,931 78,727 79,562 83,582 84,636 0.63%
NOSH 126,440 125,523 125,990 123,999 125,989 124,583 125,704 0.38%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.35% 2.96% 4.15% 1.15% -18.04% -1.68% 3.66% -
ROE 1.74% 1.59% 3.34% 0.47% -6.54% -0.64% 2.21% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.16 35.46 52.31 26.02 22.91 25.61 40.76 -9.35%
EPS 1.18 1.05 2.17 0.30 -4.14 -0.42 1.49 -14.36%
DPS 2.50 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.6758 0.6623 0.6503 0.6349 0.6315 0.6709 0.6733 0.24%
Adjusted Per Share Value based on latest NOSH - 123,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 27.63 27.66 40.96 20.05 17.94 19.83 31.84 -8.99%
EPS 0.93 0.82 1.70 0.23 -3.24 -0.33 1.16 -13.66%
DPS 1.96 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.531 0.5166 0.5091 0.4892 0.4944 0.5194 0.5259 0.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.46 0.48 0.42 0.42 0.51 0.63 -
P/RPS 1.34 1.30 0.92 1.61 1.83 1.99 1.55 -9.22%
P/EPS 39.86 43.81 22.13 140.00 -10.16 -118.76 42.28 -3.84%
EY 2.51 2.28 4.52 0.71 -9.84 -0.84 2.37 3.88%
DY 5.32 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 0.70 0.69 0.74 0.66 0.67 0.76 0.94 -17.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 18/09/06 25/05/06 23/02/06 31/10/05 15/08/05 -
Price 0.64 0.43 0.46 0.47 0.43 0.41 0.58 -
P/RPS 1.82 1.21 0.88 1.81 1.88 1.60 1.42 17.93%
P/EPS 54.27 40.95 21.21 156.67 -10.40 -95.48 38.93 24.71%
EY 1.84 2.44 4.72 0.64 -9.61 -1.05 2.57 -19.92%
DY 3.91 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.95 0.65 0.71 0.74 0.68 0.61 0.86 6.84%

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