[LSTEEL] YoY Cumulative 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- 99.68%
YoY- -66.19%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 134,545 77,925 98,177 100,176 72,468 47,963 42,912 20.95%
PBT 15,899 2,003 4,199 4,435 13,162 5,235 2,568 35.46%
Tax -4,340 -180 -1,094 -681 -2,060 -611 452 -
NP 11,559 1,823 3,105 3,754 11,102 4,624 3,020 25.04%
-
NP to SH 11,559 1,823 3,105 3,754 11,102 4,624 3,020 25.04%
-
Tax Rate 27.30% 8.99% 26.05% 15.36% 15.65% 11.67% -17.60% -
Total Cost 122,986 76,102 95,072 96,422 61,366 43,339 39,892 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 - - - - 2,059 - - -
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 11.79% 2.13% 3.80% 4.43% 14.54% 7.56% 5.92% -
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 105.81 61.13 78.07 79.52 175.92 119.91 107.28 -0.22%
EPS 9.09 1.43 2.47 2.98 26.95 11.56 7.55 3.13%
DPS 0.00 0.00 0.00 0.00 5.00 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 83.61 48.42 61.01 62.25 45.03 29.80 26.67 20.95%
EPS 7.18 1.13 1.93 2.33 6.90 2.87 1.88 24.99%
DPS 0.00 0.00 0.00 0.00 1.28 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 0.54 1.11 0.61 0.79 0.45 0.35 0.28 11.55%
P/EPS 6.27 47.55 19.44 21.14 2.93 3.63 3.97 7.90%
EY 15.95 2.10 5.14 4.73 34.11 27.52 25.17 -7.31%
DY 0.00 0.00 0.00 0.00 6.33 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 0.53 1.00 0.59 0.73 0.45 0.43 0.24 14.10%
P/EPS 6.16 42.66 18.63 19.46 2.93 4.50 3.44 10.18%
EY 16.23 2.34 5.37 5.14 34.11 22.23 29.04 -9.23%
DY 0.00 0.00 0.00 0.00 6.33 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