[LSTEEL] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.94%
YoY- -183.86%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 296,684 258,659 295,141 277,695 273,755 283,337 245,997 13.31%
PBT 783 2,448 -9,807 -8,355 -7,732 -11,183 2,169 -49.33%
Tax -1,939 -1,938 571 696 549 497 -5,494 -50.09%
NP -1,156 510 -9,236 -7,659 -7,183 -10,686 -3,325 -50.58%
-
NP to SH -876 865 -8,874 -7,244 -6,838 -10,340 -3,220 -58.04%
-
Tax Rate 247.64% 79.17% - - - - 253.30% -
Total Cost 297,840 258,149 304,377 285,354 280,938 294,023 249,322 12.59%
-
Net Worth 119,415 116,881 118,850 121,972 120,504 116,529 96,887 14.96%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 119,415 116,881 118,850 121,972 120,504 116,529 96,887 14.96%
NOSH 128,403 128,441 127,796 128,391 128,196 128,054 129,183 -0.40%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.39% 0.20% -3.13% -2.76% -2.62% -3.77% -1.35% -
ROE -0.73% 0.74% -7.47% -5.94% -5.67% -8.87% -3.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 231.06 201.38 230.95 216.29 213.54 221.26 190.42 13.77%
EPS -0.68 0.67 -6.94 -5.64 -5.33 -8.07 -2.49 -57.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.93 0.95 0.94 0.91 0.75 15.43%
Adjusted Per Share Value based on latest NOSH - 128,391
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 184.36 160.73 183.40 172.56 170.11 176.06 152.86 13.31%
EPS -0.54 0.54 -5.51 -4.50 -4.25 -6.43 -2.00 -58.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.742 0.7263 0.7385 0.7579 0.7488 0.7241 0.6021 14.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.28 0.30 0.30 0.27 0.26 0.32 0.28 -
P/RPS 0.12 0.15 0.13 0.12 0.12 0.14 0.15 -13.83%
P/EPS -41.04 44.55 -4.32 -4.79 -4.87 -3.96 -11.23 137.44%
EY -2.44 2.24 -23.15 -20.90 -20.52 -25.23 -8.90 -57.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.32 0.28 0.28 0.35 0.37 -13.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 28/02/13 30/11/12 -
Price 0.295 0.30 0.29 0.265 0.29 0.28 0.30 -
P/RPS 0.13 0.15 0.13 0.12 0.14 0.13 0.16 -12.93%
P/EPS -43.24 44.55 -4.18 -4.70 -5.44 -3.47 -12.04 134.69%
EY -2.31 2.24 -23.94 -21.29 -18.39 -28.84 -8.31 -57.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.31 0.28 0.31 0.31 0.40 -13.83%

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