[LSTEEL] QoQ TTM Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	160,952	180,310	200,627	178,067	172,919	153,034	124,888	18.37%
YoY %	-10.74%	-10.13%	12.67%	2.98%	12.99%	22.54%	-	-
Horiz. %	128.88%	144.38%	160.65%	142.58%	138.46%	122.54%	100.00%	-
PBT	-814	5,794	10,532	13,799	19,260	23,466	22,107	-
YoY %	-114.05%	-44.99%	-23.68%	-28.35%	-17.92%	6.15%	-	-
Horiz. %	-3.68%	26.21%	47.64%	62.42%	87.12%	106.15%	100.00%	-
Tax	-1,175	-50	-1,042	-1,322	-2,421	-3,629	-3,323	-49.90%
YoY %	-2,250.00%	95.20%	21.18%	45.39%	33.29%	-9.21%	-	-
Horiz. %	35.36%	1.50%	31.36%	39.78%	72.86%	109.21%	100.00%	-
NP	-1,989	5,744	9,490	12,477	16,839	19,837	18,784	-
YoY %	-134.63%	-39.47%	-23.94%	-25.90%	-15.11%	5.61%	-	-
Horiz. %	-10.59%	30.58%	50.52%	66.42%	89.65%	105.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,989	5,744	9,490	12,477	16,839	19,837	18,784	-
YoY %	-134.63%	-39.47%	-23.94%	-25.90%	-15.11%	5.61%	-	-
Horiz. %	-10.59%	30.58%	50.52%	66.42%	89.65%	105.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	0.86%	9.89%	9.58%	12.57%	15.46%	15.03%	-
YoY %	-	-91.30%	3.24%	-23.79%	-18.69%	2.86%	-	-
Horiz. %	-	5.72%	65.80%	63.74%	83.63%	102.86%	100.00%	-
Total Cost	162,941	174,566	191,137	165,590	156,080	133,197	106,104	33.00%
YoY %	-6.66%	-8.67%	15.43%	6.09%	17.18%	25.53%	-	-
Horiz. %	153.57%	164.52%	180.14%	156.06%	147.10%	125.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	79,562	83,582	84,636	83,073	82,805	80,475	76,811	2.36%
YoY %	-4.81%	-1.25%	1.88%	0.32%	2.90%	4.77%	-	-
Horiz. %	103.58%	108.82%	110.19%	108.15%	107.80%	104.77%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	1,574	3,141	3,141	3,141	5,189	2,047	2,047	-16.02%
YoY %	-49.89%	0.00%	0.00%	-39.47%	153.49%	0.00%	-	-
Horiz. %	76.89%	153.44%	153.44%	153.44%	253.49%	100.00%	100.00%	-
Div Payout %	0.00%	54.70%	33.11%	25.18%	30.82%	10.32%	10.90%	-
YoY %	0.00%	65.21%	31.49%	-18.30%	198.64%	-5.32%	-	-
Horiz. %	0.00%	501.83%	303.76%	231.01%	282.75%	94.68%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	79,562	83,582	84,636	83,073	82,805	80,475	76,811	2.36%
YoY %	-4.81%	-1.25%	1.88%	0.32%	2.90%	4.77%	-	-
Horiz. %	103.58%	108.82%	110.19%	108.15%	107.80%	104.77%	100.00%	-
NOSH	125,989	124,583	125,704	126,174	125,671	41,701	41,432	109.46%
YoY %	1.13%	-0.89%	-0.37%	0.40%	201.36%	0.65%	-	-
Horiz. %	304.09%	300.69%	303.40%	304.53%	303.32%	100.65%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	-1.24%	3.19%	4.73%	7.01%	9.74%	12.96%	15.04%	-
YoY %	-138.87%	-32.56%	-32.52%	-28.03%	-24.85%	-13.83%	-	-
Horiz. %	-8.24%	21.21%	31.45%	46.61%	64.76%	86.17%	100.00%	-
ROE	-2.50%	6.87%	11.21%	15.02%	20.34%	24.65%	24.45%	-
YoY %	-136.39%	-38.72%	-25.37%	-26.16%	-17.48%	0.82%	-	-
Horiz. %	-10.22%	28.10%	45.85%	61.43%	83.19%	100.82%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	127.75	144.73	159.60	141.13	137.60	366.98	301.43	-43.48%
YoY %	-11.73%	-9.32%	13.09%	2.57%	-62.50%	21.75%	-	-
Horiz. %	42.38%	48.01%	52.95%	46.82%	45.65%	121.75%	100.00%	-
EPS	-1.58	4.61	7.55	9.89	13.40	47.57	45.34	-
YoY %	-134.27%	-38.94%	-23.66%	-26.19%	-71.83%	4.92%	-	-
Horiz. %	-3.48%	10.17%	16.65%	21.81%	29.55%	104.92%	100.00%	-
DPS	1.25	2.50	2.50	2.49	4.13	4.91	4.94	-59.89%
YoY %	-50.00%	0.00%	0.40%	-39.71%	-15.89%	-0.61%	-	-
Horiz. %	25.30%	50.61%	50.61%	50.40%	83.60%	99.39%	100.00%	-
NAPS	0.6315	0.6709	0.6733	0.6584	0.6589	1.9298	1.8539	-51.12%
YoY %	-5.87%	-0.36%	2.26%	-0.08%	-65.86%	4.09%	-	-
Horiz. %	34.06%	36.19%	36.32%	35.51%	35.54%	104.09%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 126,174
RPS	100.02	112.04	124.67	110.65	107.45	95.09	77.60	18.38%
YoY %	-10.73%	-10.13%	12.67%	2.98%	13.00%	22.54%	-	-
Horiz. %	128.89%	144.38%	160.66%	142.59%	138.47%	122.54%	100.00%	-
EPS	-1.24	3.57	5.90	7.75	10.46	12.33	11.67	-
YoY %	-134.73%	-39.49%	-23.87%	-25.91%	-15.17%	5.66%	-	-
Horiz. %	-10.63%	30.59%	50.56%	66.41%	89.63%	105.66%	100.00%	-
DPS	0.98	1.95	1.95	1.95	3.22	1.27	1.27	-15.83%
YoY %	-49.74%	0.00%	0.00%	-39.44%	153.54%	0.00%	-	-
Horiz. %	77.17%	153.54%	153.54%	153.54%	253.54%	100.00%	100.00%	-
NAPS	0.4944	0.5194	0.5259	0.5162	0.5145	0.5001	0.4773	2.36%
YoY %	-4.81%	-1.24%	1.88%	0.33%	2.88%	4.78%	-	-
Horiz. %	103.58%	108.82%	110.18%	108.15%	107.79%	104.78%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	0.42	0.51	0.63	0.87	1.12	0.81	0.79	-
P/RPS	0.33	0.35	0.39	0.62	0.81	0.22	0.26	17.17%
YoY %	-5.71%	-10.26%	-37.10%	-23.46%	268.18%	-15.38%	-	-
Horiz. %	126.92%	134.62%	150.00%	238.46%	311.54%	84.62%	100.00%	-
P/EPS	-26.60	11.06	8.34	8.80	8.36	1.70	1.74	-
YoY %	-340.51%	32.61%	-5.23%	5.26%	391.76%	-2.30%	-	-
Horiz. %	-1,528.74%	635.63%	479.31%	505.75%	480.46%	97.70%	100.00%	-
EY	-3.76	9.04	11.98	11.37	11.96	58.73	57.39	-
YoY %	-141.59%	-24.54%	5.36%	-4.93%	-79.64%	2.33%	-	-
Horiz. %	-6.55%	15.75%	20.87%	19.81%	20.84%	102.33%	100.00%	-
DY	2.98	4.90	3.97	2.86	3.69	6.06	6.26	-38.95%
YoY %	-39.18%	23.43%	38.81%	-22.49%	-39.11%	-3.19%	-	-
Horiz. %	47.60%	78.27%	63.42%	45.69%	58.95%	96.81%	100.00%	-
P/NAPS	0.67	0.76	0.94	1.32	1.70	0.42	0.43	34.29%
YoY %	-11.84%	-19.15%	-28.79%	-22.35%	304.76%	-2.33%	-	-
Horiz. %	155.81%	176.74%	218.60%	306.98%	395.35%	97.67%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/06	31/10/05	15/08/05	30/05/05	22/02/05	27/10/04	25/08/04	-
Price	0.43	0.41	0.58	0.80	1.07	0.82	0.79	-
P/RPS	0.34	0.28	0.36	0.57	0.78	0.22	0.26	19.52%
YoY %	21.43%	-22.22%	-36.84%	-26.92%	254.55%	-15.38%	-	-
Horiz. %	130.77%	107.69%	138.46%	219.23%	300.00%	84.62%	100.00%	-
P/EPS	-27.24	8.89	7.68	8.09	7.99	1.72	1.74	-
YoY %	-406.41%	15.76%	-5.07%	1.25%	364.53%	-1.15%	-	-
Horiz. %	-1,565.52%	510.92%	441.38%	464.94%	459.20%	98.85%	100.00%	-
EY	-3.67	11.25	13.02	12.36	12.52	58.01	57.39	-
YoY %	-132.62%	-13.59%	5.34%	-1.28%	-78.42%	1.08%	-	-
Horiz. %	-6.39%	19.60%	22.69%	21.54%	21.82%	101.08%	100.00%	-
DY	2.91	6.10	4.31	3.11	3.86	5.99	6.26	-39.90%
YoY %	-52.30%	41.53%	38.59%	-19.43%	-35.56%	-4.31%	-	-
Horiz. %	46.49%	97.44%	68.85%	49.68%	61.66%	95.69%	100.00%	-
P/NAPS	0.68	0.61	0.86	1.22	1.62	0.42	0.43	35.62%
YoY %	11.48%	-29.07%	-29.51%	-24.69%	285.71%	-2.33%	-	-
Horiz. %	158.14%	141.86%	200.00%	283.72%	376.74%	97.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos