[LSTEEL] YoY 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- -0.37%
YoY- -61.46%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 66,372 46,839 65,909 51,236 28,676 19,336 22,631 19.62%
PBT 8,842 1,456 3,755 1,862 5,129 2,158 571 57.81%
Tax -2,540 -450 -1,022 11 -269 44 856 -
NP 6,302 1,006 2,733 1,873 4,860 2,202 1,427 28.05%
-
NP to SH 6,302 1,006 2,733 1,873 4,860 2,202 1,427 28.05%
-
Tax Rate 28.73% 30.91% 27.22% -0.59% 5.24% -2.04% -149.91% -
Total Cost 60,070 45,833 63,176 49,363 23,816 17,134 21,204 18.93%
-
Net Worth 98,120 85,573 81,931 84,636 76,811 61,255 51,000 11.51%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 98,120 85,573 81,931 84,636 76,811 61,255 51,000 11.51%
NOSH 127,313 127,341 125,990 125,704 41,432 40,036 39,971 21.27%
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 9.49% 2.15% 4.15% 3.66% 16.95% 11.39% 6.31% -
ROE 6.42% 1.18% 3.34% 2.21% 6.33% 3.59% 2.80% -
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 52.13 36.78 52.31 40.76 69.21 48.30 56.62 -1.36%
EPS 4.95 0.79 2.17 1.49 11.73 5.50 3.57 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 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 41.24 29.11 40.96 31.84 17.82 12.02 14.06 19.62%
EPS 3.92 0.63 1.70 1.16 3.02 1.37 0.89 28.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6097 0.5318 0.5091 0.5259 0.4773 0.3806 0.3169 11.51%
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 1.09 1.85 0.92 1.55 1.14 0.87 0.53 12.75%
P/EPS 11.52 86.08 22.13 42.28 6.73 7.64 8.40 5.40%
EY 8.68 1.16 4.52 2.37 14.85 13.10 11.90 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 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 1.07 1.66 0.88 1.42 1.14 1.08 0.46 15.09%
P/EPS 11.31 77.22 21.21 38.93 6.73 9.45 7.28 7.61%
EY 8.84 1.30 4.72 2.57 14.85 10.58 13.73 -7.06%
DY 0.00 0.00 0.00 0.00 0.00 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