[CSCSTEL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 112.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Revenue 1,240,422 1,224,458 993,646 1,012,355 530,236 314,887 314,887 179.41%
PBT 90,139 98,216 107,891 119,147 58,534 42,494 42,481 75.74%
Tax -10,448 -15,575 -13,994 -52,485 -45,328 -42,482 -42,482 -65.05%
NP 79,691 82,641 93,897 66,662 13,206 12 -1 -
-
NP to SH 79,691 82,641 93,897 100,773 47,317 34,123 34,110 88.88%
-
Tax Rate 11.59% 15.86% 12.97% 44.05% 77.44% 99.97% 100.00% -
Total Cost 1,160,731 1,141,817 899,749 945,693 517,030 314,875 314,888 165.85%
-
Net Worth 580,493 577,343 593,083 570,031 331,040 0 501,761 11.54%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Net Worth 580,493 577,343 593,083 570,031 331,040 0 501,761 11.54%
NOSH 379,407 379,831 380,181 380,021 238,158 380,122 380,122 -0.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
NP Margin 6.42% 6.75% 9.45% 6.58% 2.49% 0.00% 0.00% -
ROE 13.73% 14.31% 15.83% 17.68% 14.29% 0.00% 6.80% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
RPS 326.94 322.37 261.36 266.39 222.64 82.84 82.84 179.81%
EPS 21.00 21.76 24.70 26.52 19.87 8.98 8.97 89.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.56 1.50 1.39 0.00 1.32 11.70%
Adjusted Per Share Value based on latest NOSH - 380,021
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
RPS 326.43 322.23 261.49 266.41 139.54 82.87 82.87 179.40%
EPS 20.97 21.75 24.71 26.52 12.45 8.98 8.98 88.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5276 1.5193 1.5607 1.5001 0.8712 0.00 1.3204 11.54%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 0.49 1.10 1.55 1.64 0.00 0.00 0.00 -
P/RPS 0.15 0.34 0.59 0.62 0.00 0.00 0.00 -
P/EPS 2.33 5.06 6.28 6.18 0.00 0.00 0.00 -
EY 42.87 19.78 15.93 16.17 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.72 0.99 1.09 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 30/11/04 30/09/04 31/08/04 CAGR
Date 16/02/06 16/11/05 - - - - - -
Price 0.62 0.89 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.19 0.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.95 4.09 0.00 0.00 0.00 0.00 0.00 -
EY 33.88 24.45 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 0.00 0.00 0.00 0.00 0.00 -

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