[LSTEEL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -221.12%
YoY- -457.11%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 295,141 277,695 273,755 283,337 245,997 252,860 270,935 5.86%
PBT -9,807 -8,355 -7,732 -11,183 2,169 2,927 2,355 -
Tax 571 696 549 497 -5,494 -5,491 -5,789 -
NP -9,236 -7,659 -7,183 -10,686 -3,325 -2,564 -3,434 93.28%
-
NP to SH -8,874 -7,244 -6,838 -10,340 -3,220 -2,552 -3,293 93.53%
-
Tax Rate - - - - 253.30% 187.60% 245.82% -
Total Cost 304,377 285,354 280,938 294,023 249,322 255,424 274,369 7.15%
-
Net Worth 118,850 121,972 120,504 116,529 96,887 97,366 95,788 15.45%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 118,850 121,972 120,504 116,529 96,887 97,366 95,788 15.45%
NOSH 127,796 128,391 128,196 128,054 129,183 128,114 129,444 -0.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.13% -2.76% -2.62% -3.77% -1.35% -1.01% -1.27% -
ROE -7.47% -5.94% -5.67% -8.87% -3.32% -2.62% -3.44% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 230.95 216.29 213.54 221.26 190.42 197.37 209.31 6.77%
EPS -6.94 -5.64 -5.33 -8.07 -2.49 -1.99 -2.54 95.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.95 0.94 0.91 0.75 0.76 0.74 16.44%
Adjusted Per Share Value based on latest NOSH - 128,054
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 183.40 172.56 170.11 176.06 152.86 157.13 168.36 5.86%
EPS -5.51 -4.50 -4.25 -6.43 -2.00 -1.59 -2.05 93.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7385 0.7579 0.7488 0.7241 0.6021 0.605 0.5952 15.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.30 0.27 0.26 0.32 0.28 0.31 0.35 -
P/RPS 0.13 0.12 0.12 0.14 0.15 0.16 0.17 -16.36%
P/EPS -4.32 -4.79 -4.87 -3.96 -11.23 -15.56 -13.76 -53.77%
EY -23.15 -20.90 -20.52 -25.23 -8.90 -6.43 -7.27 116.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.28 0.35 0.37 0.41 0.47 -22.58%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.29 0.265 0.29 0.28 0.30 0.28 0.31 -
P/RPS 0.13 0.12 0.14 0.13 0.16 0.14 0.15 -9.09%
P/EPS -4.18 -4.70 -5.44 -3.47 -12.04 -14.06 -12.19 -50.97%
EY -23.94 -21.29 -18.39 -28.84 -8.31 -7.11 -8.21 103.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.31 0.31 0.40 0.37 0.42 -18.31%

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