[LSTEEL] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 77.86%
YoY- 140.1%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 77,925 98,177 100,176 72,468 47,963 42,912 33,424 15.14%
PBT 2,003 4,199 4,435 13,162 5,235 2,568 -1,767 -
Tax -180 -1,094 -681 -2,060 -611 452 1,767 -
NP 1,823 3,105 3,754 11,102 4,624 3,020 0 -
-
NP to SH 1,823 3,105 3,754 11,102 4,624 3,020 -570 -
-
Tax Rate 8.99% 26.05% 15.36% 15.65% 11.67% -17.60% - -
Total Cost 76,102 95,072 96,422 61,366 43,339 39,892 33,424 14.69%
-
Net Worth 85,668 81,774 84,817 76,371 61,199 51,035 47,417 10.35%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 2,059 - - - -
Div Payout % - - - 18.55% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 85,668 81,774 84,817 76,371 61,199 51,035 47,417 10.35%
NOSH 127,482 125,748 125,973 41,194 39,999 39,999 20,000 36.14%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.34% 3.16% 3.75% 15.32% 9.64% 7.04% 0.00% -
ROE 2.13% 3.80% 4.43% 14.54% 7.56% 5.92% -1.20% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 61.13 78.07 79.52 175.92 119.91 107.28 167.12 -15.42%
EPS 1.43 2.47 2.98 26.95 11.56 7.55 -2.85 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.672 0.6503 0.6733 1.8539 1.53 1.2759 2.3709 -18.94%
Adjusted Per Share Value based on latest NOSH - 41,432
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 48.42 61.01 62.25 45.03 29.80 26.67 20.77 15.14%
EPS 1.13 1.93 2.33 6.90 2.87 1.88 -0.35 -
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.5323 0.5081 0.5271 0.4746 0.3803 0.3171 0.2947 10.35%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.68 0.48 0.63 0.79 0.42 0.30 0.42 -
P/RPS 1.11 0.61 0.79 0.45 0.35 0.28 0.25 28.18%
P/EPS 47.55 19.44 21.14 2.93 3.63 3.97 -14.74 -
EY 2.10 5.14 4.73 34.11 27.52 25.17 -6.79 -
DY 0.00 0.00 0.00 6.33 0.00 0.00 0.00 -
P/NAPS 1.01 0.74 0.94 0.43 0.27 0.24 0.18 33.28%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 18/09/06 15/08/05 25/08/04 25/08/03 26/08/02 28/08/01 -
Price 0.61 0.46 0.58 0.79 0.52 0.26 0.54 -
P/RPS 1.00 0.59 0.73 0.45 0.43 0.24 0.32 20.90%
P/EPS 42.66 18.63 19.46 2.93 4.50 3.44 -18.95 -
EY 2.34 5.37 5.14 34.11 22.23 29.04 -5.28 -
DY 0.00 0.00 0.00 6.33 0.00 0.00 0.00 -
P/NAPS 0.91 0.71 0.86 0.43 0.34 0.20 0.23 25.74%

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