[LSTEEL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 531.12%
YoY- -24.67%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 166,316 264,714 242,168 253,450 298,306 240,604 309,220 -9.81%
PBT -1,580 -800 10,124 4,466 6,530 7,892 5,782 -
Tax 72 -2 0 -398 -1,120 -1,200 -400 -
NP -1,508 -802 10,124 4,068 5,410 6,692 5,382 -
-
NP to SH -1,358 -698 10,210 4,018 5,334 6,766 5,386 -
-
Tax Rate - - 0.00% 8.91% 17.15% 15.21% 6.92% -
Total Cost 167,824 265,516 232,044 249,382 292,896 233,912 303,838 -9.41%
-
Net Worth 119,145 117,625 121,547 97,250 98,454 98,275 90,702 4.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 6,411 -
Div Payout % - - - - - - 119.05% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 119,145 117,625 121,547 97,250 98,454 98,275 90,702 4.64%
NOSH 128,113 129,259 127,944 127,961 124,626 129,616 128,238 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.91% -0.30% 4.18% 1.61% 1.81% 2.78% 1.74% -
ROE -1.14% -0.59% 8.40% 4.13% 5.42% 6.88% 5.94% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 129.82 204.79 189.28 198.07 239.36 185.63 241.13 -9.80%
EPS -1.06 -0.54 7.98 3.14 4.28 5.22 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.93 0.91 0.95 0.76 0.79 0.7582 0.7073 4.66%
Adjusted Per Share Value based on latest NOSH - 128,114
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 103.35 164.49 150.48 157.49 185.37 149.51 192.15 -9.81%
EPS -0.84 -0.43 6.34 2.50 3.31 4.20 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
NAPS 0.7404 0.7309 0.7553 0.6043 0.6118 0.6107 0.5636 4.65%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.205 0.31 0.27 0.31 0.50 0.46 0.41 -
P/RPS 0.16 0.15 0.14 0.16 0.21 0.25 0.17 -1.00%
P/EPS -19.34 -57.41 3.38 9.87 11.68 8.81 9.76 -
EY -5.17 -1.74 29.56 10.13 8.56 11.35 10.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.20 -
P/NAPS 0.22 0.34 0.28 0.41 0.63 0.61 0.58 -14.91%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 29/08/13 30/08/12 26/08/11 24/08/10 02/09/09 -
Price 0.195 0.335 0.265 0.28 0.385 0.45 0.47 -
P/RPS 0.15 0.16 0.14 0.14 0.16 0.24 0.19 -3.86%
P/EPS -18.40 -62.04 3.32 8.92 9.00 8.62 11.19 -
EY -5.44 -1.61 30.11 11.21 11.12 11.60 8.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.64 -
P/NAPS 0.21 0.37 0.28 0.37 0.49 0.59 0.66 -17.36%

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