[LSTEEL] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -36.65%
YoY- -69.9%
Quarter Report
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 275,287 291,170 245,564 208,052 216,713 230,147 354,585 -15.48%
PBT 3,958 3,799 3,758 1,904 4,439 3,622 12,449 -53.31%
Tax -5,852 -648 1,148 1,634 1,108 324 -2,751 65.17%
NP -1,894 3,151 4,906 3,538 5,547 3,946 9,698 -
-
NP to SH -1,856 3,151 4,906 3,538 5,585 3,993 9,745 -
-
Tax Rate 147.85% 17.06% -30.55% -85.82% -24.96% -8.95% 22.10% -
Total Cost 277,181 288,019 240,658 204,514 211,166 226,201 344,887 -13.52%
-
Net Worth 94,702 93,599 101,349 0 98,950 100,662 504,203 -67.10%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 3,203 3,203 3,203 3,203 - - -
Div Payout % - 101.65% 65.29% 90.53% 57.35% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 94,702 93,599 101,349 0 98,950 100,662 504,203 -67.10%
NOSH 127,976 120,000 128,290 120,206 128,125 130,729 665,000 -66.56%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.69% 1.08% 2.00% 1.70% 2.56% 1.71% 2.74% -
ROE -1.96% 3.37% 4.84% 0.00% 5.64% 3.97% 1.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 215.11 242.64 191.41 173.08 169.14 176.05 53.32 152.78%
EPS -1.45 2.63 3.82 2.94 4.36 3.05 1.47 -
DPS 0.00 2.67 2.50 2.66 2.50 0.00 0.00 -
NAPS 0.74 0.78 0.79 0.00 0.7723 0.77 0.7582 -1.60%
Adjusted Per Share Value based on latest NOSH - 120,206
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 171.06 180.93 152.59 129.28 134.66 143.01 220.34 -15.49%
EPS -1.15 1.96 3.05 2.20 3.47 2.48 6.06 -
DPS 0.00 1.99 1.99 1.99 1.99 0.00 0.00 -
NAPS 0.5885 0.5816 0.6298 0.00 0.6149 0.6255 3.1331 -67.10%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.36 0.40 0.50 0.47 0.45 0.43 0.46 -
P/RPS 0.17 0.16 0.26 0.27 0.27 0.24 0.86 -65.96%
P/EPS -24.82 15.23 13.07 15.97 10.32 14.08 31.39 -
EY -4.03 6.56 7.65 6.26 9.69 7.10 3.19 -
DY 0.00 6.67 4.99 5.67 5.56 0.00 0.00 -
P/NAPS 0.49 0.51 0.63 0.00 0.58 0.56 0.61 -13.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 26/08/11 30/05/11 28/02/11 30/11/10 24/08/10 -
Price 0.40 0.40 0.385 0.44 0.46 0.43 0.45 -
P/RPS 0.19 0.16 0.20 0.25 0.27 0.24 0.84 -62.77%
P/EPS -27.58 15.23 10.07 14.95 10.55 14.08 30.71 -
EY -3.63 6.56 9.93 6.69 9.48 7.10 3.26 -
DY 0.00 6.67 6.49 6.06 5.43 0.00 0.00 -
P/NAPS 0.54 0.51 0.49 0.00 0.60 0.56 0.59 -5.71%

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