[LSTEEL] QoQ TTM Result on 31-Dec-2001 [#4]

Announcement Date
01-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 101.07%
YoY- -99.31%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 78,538 72,741 67,459 63,254 69,983 78,464 82,748 -3.41%
PBT 8,689 2,835 1,494 -1,500 -3,664 -3,636 -1,302 -
Tax -2,076 770 684 2,085 4,033 3,994 3,259 -
NP 6,613 3,605 2,178 585 369 358 1,957 125.01%
-
NP to SH 6,613 3,605 1,673 15 -1,408 -1,419 685 352.76%
-
Tax Rate 23.89% -27.16% -45.78% - - - - -
Total Cost 71,925 69,136 65,281 62,669 69,614 78,106 80,791 -7.45%
-
Net Worth 54,416 51,000 49,639 48,007 47,660 47,324 48,922 7.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 54,416 51,000 49,639 48,007 47,660 47,324 48,922 7.34%
NOSH 40,011 39,971 40,025 39,999 19,945 19,960 20,312 57.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.42% 4.96% 3.23% 0.92% 0.53% 0.46% 2.37% -
ROE 12.15% 7.07% 3.37% 0.03% -2.95% -3.00% 1.40% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 196.29 181.98 168.54 158.14 350.86 393.10 407.37 -38.51%
EPS 16.53 9.02 4.18 0.04 -7.06 -7.11 3.37 188.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.2759 1.2402 1.2002 2.3895 2.3709 2.4085 -31.65%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 48.80 45.20 41.92 39.31 43.49 48.76 51.42 -3.42%
EPS 4.11 2.24 1.04 0.01 -0.87 -0.88 0.43 349.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3381 0.3169 0.3085 0.2983 0.2962 0.2941 0.304 7.33%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.28 0.30 0.30 0.36 0.51 0.42 0.45 -
P/RPS 0.14 0.16 0.18 0.23 0.15 0.11 0.11 17.42%
P/EPS 1.69 3.33 7.18 960.00 -7.22 -5.91 13.34 -74.74%
EY 59.03 30.06 13.93 0.10 -13.84 -16.93 7.49 295.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.30 0.21 0.18 0.19 6.89%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 13/01/03 26/08/02 28/05/02 01/04/02 29/11/01 28/08/01 25/05/01 -
Price 0.30 0.26 0.36 0.31 0.37 0.54 0.42 -
P/RPS 0.15 0.14 0.21 0.20 0.11 0.14 0.10 31.00%
P/EPS 1.82 2.88 8.61 826.67 -5.24 -7.60 12.45 -72.21%
EY 55.09 34.69 11.61 0.12 -19.08 -13.16 8.03 260.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.29 0.26 0.15 0.23 0.17 18.73%

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