[LSTEEL] QoQ TTM Result on 30-Sep-2011 [#3]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -35.77%
YoY- -21.09%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 252,860 270,935 275,287 291,170 245,564 208,052 216,713 10.84%
PBT 2,927 2,355 3,958 3,799 3,758 1,904 4,439 -24.26%
Tax -5,491 -5,789 -5,852 -648 1,148 1,634 1,108 -
NP -2,564 -3,434 -1,894 3,151 4,906 3,538 5,547 -
-
NP to SH -2,552 -3,293 -1,856 3,151 4,906 3,538 5,585 -
-
Tax Rate 187.60% 245.82% 147.85% 17.06% -30.55% -85.82% -24.96% -
Total Cost 255,424 274,369 277,181 288,019 240,658 204,514 211,166 13.53%
-
Net Worth 97,366 95,788 94,702 93,599 101,349 0 98,950 -1.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 3,203 3,203 3,203 3,203 -
Div Payout % - - - 101.65% 65.29% 90.53% 57.35% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 97,366 95,788 94,702 93,599 101,349 0 98,950 -1.07%
NOSH 128,114 129,444 127,976 120,000 128,290 120,206 128,125 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.01% -1.27% -0.69% 1.08% 2.00% 1.70% 2.56% -
ROE -2.62% -3.44% -1.96% 3.37% 4.84% 0.00% 5.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 197.37 209.31 215.11 242.64 191.41 173.08 169.14 10.84%
EPS -1.99 -2.54 -1.45 2.63 3.82 2.94 4.36 -
DPS 0.00 0.00 0.00 2.67 2.50 2.66 2.50 -
NAPS 0.76 0.74 0.74 0.78 0.79 0.00 0.7723 -1.06%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 157.13 168.36 171.06 180.93 152.59 129.28 134.66 10.84%
EPS -1.59 -2.05 -1.15 1.96 3.05 2.20 3.47 -
DPS 0.00 0.00 0.00 1.99 1.99 1.99 1.99 -
NAPS 0.605 0.5952 0.5885 0.5816 0.6298 0.00 0.6149 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.35 0.36 0.40 0.50 0.47 0.45 -
P/RPS 0.16 0.17 0.17 0.16 0.26 0.27 0.27 -29.47%
P/EPS -15.56 -13.76 -24.82 15.23 13.07 15.97 10.32 -
EY -6.43 -7.27 -4.03 6.56 7.65 6.26 9.69 -
DY 0.00 0.00 0.00 6.67 4.99 5.67 5.56 -
P/NAPS 0.41 0.47 0.49 0.51 0.63 0.00 0.58 -20.66%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 22/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.28 0.31 0.40 0.40 0.385 0.44 0.46 -
P/RPS 0.14 0.15 0.19 0.16 0.20 0.25 0.27 -35.48%
P/EPS -14.06 -12.19 -27.58 15.23 10.07 14.95 10.55 -
EY -7.11 -8.21 -3.63 6.56 9.93 6.69 9.48 -
DY 0.00 0.00 0.00 6.67 6.49 6.06 5.43 -
P/NAPS 0.37 0.42 0.54 0.51 0.49 0.00 0.60 -27.57%

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