[LSTEEL] QoQ TTM Result on 30-Sep-2013 [#3]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -22.5%
YoY- -175.59%
Quarter Report
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 269,932 296,684 258,659 295,141 277,695 273,755 283,337 -3.18%
PBT -3,013 783 2,448 -9,807 -8,355 -7,732 -11,183 -58.38%
Tax -1,940 -1,939 -1,938 571 696 549 497 -
NP -4,953 -1,156 510 -9,236 -7,659 -7,183 -10,686 -40.19%
-
NP to SH -4,588 -876 865 -8,874 -7,244 -6,838 -10,340 -41.91%
-
Tax Rate - 247.64% 79.17% - - - - -
Total Cost 274,885 297,840 258,149 304,377 285,354 280,938 294,023 -4.39%
-
Net Worth 116,133 119,415 116,881 118,850 121,972 120,504 116,529 -0.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 116,133 119,415 116,881 118,850 121,972 120,504 116,529 -0.22%
NOSH 127,619 128,403 128,441 127,796 128,391 128,196 128,054 -0.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.83% -0.39% 0.20% -3.13% -2.76% -2.62% -3.77% -
ROE -3.95% -0.73% 0.74% -7.47% -5.94% -5.67% -8.87% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 211.51 231.06 201.38 230.95 216.29 213.54 221.26 -2.96%
EPS -3.60 -0.68 0.67 -6.94 -5.64 -5.33 -8.07 -41.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.93 0.91 0.93 0.95 0.94 0.91 0.00%
Adjusted Per Share Value based on latest NOSH - 127,796
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 167.73 184.36 160.73 183.40 172.56 170.11 176.06 -3.18%
EPS -2.85 -0.54 0.54 -5.51 -4.50 -4.25 -6.43 -41.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7216 0.742 0.7263 0.7385 0.7579 0.7488 0.7241 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.31 0.28 0.30 0.30 0.27 0.26 0.32 -
P/RPS 0.15 0.12 0.15 0.13 0.12 0.12 0.14 4.72%
P/EPS -8.62 -41.04 44.55 -4.32 -4.79 -4.87 -3.96 68.20%
EY -11.60 -2.44 2.24 -23.15 -20.90 -20.52 -25.23 -40.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.33 0.32 0.28 0.28 0.35 -1.91%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 28/02/13 -
Price 0.335 0.295 0.30 0.29 0.265 0.29 0.28 -
P/RPS 0.16 0.13 0.15 0.13 0.12 0.14 0.13 14.89%
P/EPS -9.32 -43.24 44.55 -4.18 -4.70 -5.44 -3.47 93.57%
EY -10.73 -2.31 2.24 -23.94 -21.29 -18.39 -28.84 -48.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.33 0.31 0.28 0.31 0.31 12.55%

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