[LSTEEL] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 90.92%
YoY- 53.11%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 98,177 100,176 72,468 47,963 42,912 33,424 44,068 14.27%
PBT 4,199 4,435 13,162 5,235 2,568 -1,767 3,570 2.74%
Tax -1,094 -681 -2,060 -611 452 1,767 -546 12.27%
NP 3,105 3,754 11,102 4,624 3,020 0 3,024 0.44%
-
NP to SH 3,105 3,754 11,102 4,624 3,020 -570 3,024 0.44%
-
Tax Rate 26.05% 15.36% 15.65% 11.67% -17.60% - 15.29% -
Total Cost 95,072 96,422 61,366 43,339 39,892 33,424 41,044 15.01%
-
Net Worth 81,774 84,817 76,371 61,199 51,035 47,417 48,838 8.96%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 2,059 - - - - -
Div Payout % - - 18.55% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 81,774 84,817 76,371 61,199 51,035 47,417 48,838 8.96%
NOSH 125,748 125,973 41,194 39,999 39,999 20,000 20,000 35.83%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.16% 3.75% 15.32% 9.64% 7.04% 0.00% 6.86% -
ROE 3.80% 4.43% 14.54% 7.56% 5.92% -1.20% 6.19% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 78.07 79.52 175.92 119.91 107.28 167.12 220.34 -15.87%
EPS 2.47 2.98 26.95 11.56 7.55 -2.85 15.12 -26.05%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.6503 0.6733 1.8539 1.53 1.2759 2.3709 2.4419 -19.78%
Adjusted Per Share Value based on latest NOSH - 40,036
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 61.01 62.25 45.03 29.80 26.67 20.77 27.38 14.27%
EPS 1.93 2.33 6.90 2.87 1.88 -0.35 1.88 0.43%
DPS 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.5081 0.5271 0.4746 0.3803 0.3171 0.2947 0.3035 8.96%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.48 0.63 0.79 0.42 0.30 0.42 0.97 -
P/RPS 0.61 0.79 0.45 0.35 0.28 0.25 0.44 5.59%
P/EPS 19.44 21.14 2.93 3.63 3.97 -14.74 6.42 20.26%
EY 5.14 4.73 34.11 27.52 25.17 -6.79 15.59 -16.87%
DY 0.00 0.00 6.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.43 0.27 0.24 0.18 0.40 10.79%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/09/06 15/08/05 25/08/04 25/08/03 26/08/02 28/08/01 25/08/00 -
Price 0.46 0.58 0.79 0.52 0.26 0.54 0.90 -
P/RPS 0.59 0.73 0.45 0.43 0.24 0.32 0.41 6.25%
P/EPS 18.63 19.46 2.93 4.50 3.44 -18.95 5.95 20.94%
EY 5.37 5.14 34.11 22.23 29.04 -5.28 16.80 -17.30%
DY 0.00 0.00 6.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 0.43 0.34 0.20 0.23 0.37 11.46%

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