[CSCSTEL] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -254.04%
YoY- -381.15%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 276,850 258,723 273,745 205,082 299,089 282,883 231,313 3.03%
PBT 349 11,189 42,980 -58,521 16,333 17,836 7,963 -40.60%
Tax -2,411 -2,629 -5,864 16,435 -1,364 -2,350 2,281 -
NP -2,062 8,560 37,116 -42,086 14,969 15,486 10,244 -
-
NP to SH -2,062 8,560 37,116 -42,086 14,969 15,486 10,244 -
-
Tax Rate 690.83% 23.50% 13.64% - 8.35% 13.18% -28.64% -
Total Cost 278,912 250,163 236,629 247,168 284,120 267,397 221,069 3.94%
-
Net Worth 776,061 792,454 779,622 690,852 688,273 377,924 580,493 4.95%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 26,243 48,593 74,605 - 45,132 37,792 - -
Div Payout % 0.00% 567.69% 201.01% - 301.51% 244.04% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 776,061 792,454 779,622 690,852 688,273 377,924 580,493 4.95%
NOSH 374,909 373,799 373,025 373,433 376,105 377,924 379,407 -0.19%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -0.74% 3.31% 13.56% -20.52% 5.00% 5.47% 4.43% -
ROE -0.27% 1.08% 4.76% -6.09% 2.17% 4.10% 1.76% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 73.84 69.21 73.39 54.92 79.52 74.85 60.97 3.24%
EPS -0.55 2.29 9.95 -11.27 3.98 4.09 2.70 -
DPS 7.00 13.00 20.00 0.00 12.00 10.00 0.00 -
NAPS 2.07 2.12 2.09 1.85 1.83 1.00 1.53 5.16%
Adjusted Per Share Value based on latest NOSH - 373,433
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 72.86 68.09 72.04 53.97 78.71 74.44 60.87 3.04%
EPS -0.54 2.25 9.77 -11.08 3.94 4.08 2.70 -
DPS 6.91 12.79 19.63 0.00 11.88 9.95 0.00 -
NAPS 2.0423 2.0854 2.0516 1.818 1.8112 0.9945 1.5276 4.95%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.33 1.72 1.30 0.84 1.48 1.07 0.49 -
P/RPS 1.80 2.49 1.77 1.53 1.86 1.43 0.80 14.46%
P/EPS -241.82 75.11 13.07 -7.45 37.19 26.11 18.15 -
EY -0.41 1.33 7.65 -13.42 2.69 3.83 5.51 -
DY 5.26 7.56 15.38 0.00 8.11 9.35 0.00 -
P/NAPS 0.64 0.81 0.62 0.45 0.81 1.07 0.32 12.24%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 10/02/12 17/02/11 05/02/10 13/02/09 15/02/08 09/02/07 16/02/06 -
Price 1.43 1.76 1.53 0.92 1.42 1.26 0.62 -
P/RPS 1.94 2.54 2.08 1.68 1.79 1.68 1.02 11.30%
P/EPS -260.00 76.86 15.38 -8.16 35.68 30.75 22.96 -
EY -0.38 1.30 6.50 -12.25 2.80 3.25 4.35 -
DY 4.90 7.39 13.07 0.00 8.45 7.94 0.00 -
P/NAPS 0.69 0.83 0.73 0.50 0.78 1.26 0.41 9.05%

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