[LSTEEL] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -423.74%
YoY- 36.66%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 205,311 234,680 229,928 269,932 296,684 258,659 295,141 -21.50%
PBT -15,650 -14,662 -4,434 -3,013 783 2,448 -9,807 36.59%
Tax 2,691 2,654 -1,377 -1,940 -1,939 -1,938 571 181.35%
NP -12,959 -12,008 -5,811 -4,953 -1,156 510 -9,236 25.35%
-
NP to SH -13,784 -12,855 -5,457 -4,588 -876 865 -8,874 34.15%
-
Tax Rate - - - - 247.64% 79.17% - -
Total Cost 218,270 246,688 235,739 274,885 297,840 258,149 304,377 -19.89%
-
Net Worth 11,979,999 120,402 113,738 116,133 119,415 116,881 118,850 2071.99%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 11,979,999 120,402 113,738 116,133 119,415 116,881 118,850 2071.99%
NOSH 127,446 128,087 127,795 127,619 128,403 128,441 127,796 -0.18%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -6.31% -5.12% -2.53% -1.83% -0.39% 0.20% -3.13% -
ROE -0.12% -10.68% -4.80% -3.95% -0.73% 0.74% -7.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 161.10 183.22 179.92 211.51 231.06 201.38 230.95 -21.36%
EPS -10.82 -10.04 -4.27 -3.60 -0.68 0.67 -6.94 34.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 94.00 0.94 0.89 0.91 0.93 0.91 0.93 2075.96%
Adjusted Per Share Value based on latest NOSH - 127,619
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 132.75 151.74 148.67 174.54 191.83 167.25 190.84 -21.51%
EPS -8.91 -8.31 -3.53 -2.97 -0.57 0.56 -5.74 34.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 77.4615 0.7785 0.7354 0.7509 0.7721 0.7557 0.7685 2071.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.23 0.275 0.315 0.31 0.28 0.30 0.30 -
P/RPS 0.14 0.15 0.18 0.15 0.12 0.15 0.13 5.06%
P/EPS -2.13 -2.74 -7.38 -8.62 -41.04 44.55 -4.32 -37.61%
EY -47.02 -36.49 -13.56 -11.60 -2.44 2.24 -23.15 60.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.29 0.35 0.34 0.30 0.33 0.32 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 26/11/14 28/08/14 30/05/14 27/02/14 28/11/13 -
Price 0.23 0.26 0.30 0.335 0.295 0.30 0.29 -
P/RPS 0.14 0.14 0.17 0.16 0.13 0.15 0.13 5.06%
P/EPS -2.13 -2.59 -7.03 -9.32 -43.24 44.55 -4.18 -36.22%
EY -47.02 -38.60 -14.23 -10.73 -2.31 2.24 -23.94 56.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.28 0.34 0.37 0.32 0.33 0.31 -

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