[LSTEEL] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -0.16%
YoY- -66.19%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 269,090 155,850 196,354 200,352 144,936 95,926 85,824 20.95%
PBT 31,798 4,006 8,398 8,870 26,324 10,470 5,136 35.46%
Tax -8,680 -360 -2,188 -1,362 -4,120 -1,222 904 -
NP 23,118 3,646 6,210 7,508 22,204 9,248 6,040 25.04%
-
NP to SH 23,118 3,646 6,210 7,508 22,204 9,248 6,040 25.04%
-
Tax Rate 27.30% 8.99% 26.05% 15.36% 15.65% 11.67% -17.60% -
Total Cost 245,972 152,204 190,144 192,844 122,732 86,678 79,784 20.62%
-
Net Worth 98,003 85,668 81,774 84,817 76,371 61,199 51,035 11.47%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - 4,119 - - -
Div Payout % - - - - 18.55% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 98,003 85,668 81,774 84,817 76,371 61,199 51,035 11.47%
NOSH 127,161 127,482 125,748 125,973 41,194 39,999 39,999 21.23%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.59% 2.34% 3.16% 3.75% 15.32% 9.64% 7.04% -
ROE 23.59% 4.26% 7.59% 8.85% 29.07% 15.11% 11.83% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 211.61 122.25 156.15 159.04 351.83 239.82 214.56 -0.23%
EPS 18.18 2.86 4.94 5.96 53.90 23.12 15.10 3.13%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.7707 0.672 0.6503 0.6733 1.8539 1.53 1.2759 -8.05%
Adjusted Per Share Value based on latest NOSH - 125,704
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 167.21 96.84 122.01 124.50 90.06 59.61 53.33 20.95%
EPS 14.37 2.27 3.86 4.67 13.80 5.75 3.75 25.06%
DPS 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
NAPS 0.609 0.5323 0.5081 0.5271 0.4746 0.3803 0.3171 11.47%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.57 0.68 0.48 0.63 0.79 0.42 0.30 -
P/RPS 0.27 0.56 0.31 0.40 0.22 0.18 0.14 11.55%
P/EPS 3.14 23.78 9.72 10.57 1.47 1.82 1.99 7.89%
EY 31.89 4.21 10.29 9.46 68.23 55.05 50.33 -7.31%
DY 0.00 0.00 0.00 0.00 12.66 0.00 0.00 -
P/NAPS 0.74 1.01 0.74 0.94 0.43 0.27 0.24 20.62%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 24/08/07 18/09/06 15/08/05 25/08/04 25/08/03 26/08/02 -
Price 0.56 0.61 0.46 0.58 0.79 0.52 0.26 -
P/RPS 0.26 0.50 0.29 0.36 0.22 0.22 0.12 13.74%
P/EPS 3.08 21.33 9.31 9.73 1.47 2.25 1.72 10.18%
EY 32.46 4.69 10.74 10.28 68.23 44.46 58.08 -9.23%
DY 0.00 0.00 0.00 0.00 12.66 0.00 0.00 -
P/NAPS 0.73 0.91 0.71 0.86 0.43 0.34 0.20 24.05%

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