[LSTEEL] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -201.27%
YoY- 87.19%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 234,680 229,928 269,932 296,684 258,659 295,141 277,695 -10.58%
PBT -14,662 -4,434 -3,013 783 2,448 -9,807 -8,355 45.34%
Tax 2,654 -1,377 -1,940 -1,939 -1,938 571 696 143.48%
NP -12,008 -5,811 -4,953 -1,156 510 -9,236 -7,659 34.84%
-
NP to SH -12,855 -5,457 -4,588 -876 865 -8,874 -7,244 46.42%
-
Tax Rate - - - 247.64% 79.17% - - -
Total Cost 246,688 235,739 274,885 297,840 258,149 304,377 285,354 -9.22%
-
Net Worth 120,402 113,738 116,133 119,415 116,881 118,850 121,972 -0.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 120,402 113,738 116,133 119,415 116,881 118,850 121,972 -0.85%
NOSH 128,087 127,795 127,619 128,403 128,441 127,796 128,391 -0.15%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.12% -2.53% -1.83% -0.39% 0.20% -3.13% -2.76% -
ROE -10.68% -4.80% -3.95% -0.73% 0.74% -7.47% -5.94% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 183.22 179.92 211.51 231.06 201.38 230.95 216.29 -10.44%
EPS -10.04 -4.27 -3.60 -0.68 0.67 -6.94 -5.64 46.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.91 0.93 0.91 0.93 0.95 -0.70%
Adjusted Per Share Value based on latest NOSH - 128,403
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 151.74 148.67 174.54 191.83 167.25 190.84 179.55 -10.58%
EPS -8.31 -3.53 -2.97 -0.57 0.56 -5.74 -4.68 46.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7785 0.7354 0.7509 0.7721 0.7557 0.7685 0.7887 -0.86%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.275 0.315 0.31 0.28 0.30 0.30 0.27 -
P/RPS 0.15 0.18 0.15 0.12 0.15 0.13 0.12 15.99%
P/EPS -2.74 -7.38 -8.62 -41.04 44.55 -4.32 -4.79 -31.02%
EY -36.49 -13.56 -11.60 -2.44 2.24 -23.15 -20.90 44.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.34 0.30 0.33 0.32 0.28 2.36%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.26 0.30 0.335 0.295 0.30 0.29 0.265 -
P/RPS 0.14 0.17 0.16 0.13 0.15 0.13 0.12 10.79%
P/EPS -2.59 -7.03 -9.32 -43.24 44.55 -4.18 -4.70 -32.71%
EY -38.60 -14.23 -10.73 -2.31 2.24 -23.94 -21.29 48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.37 0.32 0.33 0.31 0.28 0.00%

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
Post a Comment