[LSTEEL] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -33.93%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 52,877 44,506 31,906 52,223 24,077 20,784 14,987 23.37%
PBT 823 1,667 -920 3,818 2,459 5,933 80 47.44%
Tax -387 -349 385 -607 -301 -2,556 289 -
NP 436 1,318 -535 3,211 2,158 3,377 369 2.81%
-
NP to SH 436 1,318 -535 3,211 2,158 3,377 369 2.81%
-
Tax Rate 47.02% 20.94% - 15.90% 12.24% 43.08% -361.25% -
Total Cost 52,441 43,188 32,441 49,012 21,919 17,407 14,618 23.71%
-
Net Worth 86,699 83,134 83,582 80,475 61,415 54,416 47,660 10.48%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 86,699 83,134 83,582 80,475 61,415 54,416 47,660 10.48%
NOSH 128,235 125,523 124,583 41,701 40,487 40,011 19,945 36.34%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.82% 2.96% -1.68% 6.15% 8.96% 16.25% 2.46% -
ROE 0.50% 1.59% -0.64% 3.99% 3.51% 6.21% 0.77% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 41.23 35.46 25.61 125.23 59.47 51.94 75.14 -9.51%
EPS 0.34 1.05 -0.42 7.70 5.33 8.44 1.85 -24.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6761 0.6623 0.6709 1.9298 1.5169 1.36 2.3895 -18.96%
Adjusted Per Share Value based on latest NOSH - 41,701
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.19 28.78 20.63 33.77 15.57 13.44 9.69 23.37%
EPS 0.28 0.85 -0.35 2.08 1.40 2.18 0.24 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5606 0.5375 0.5404 0.5203 0.3971 0.3518 0.3082 10.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.62 0.46 0.51 0.81 0.47 0.28 0.51 -
P/RPS 1.50 1.30 1.99 0.65 0.79 0.54 0.68 14.08%
P/EPS 182.35 43.81 -118.76 10.52 8.82 3.32 27.57 36.98%
EY 0.55 2.28 -0.84 9.51 11.34 30.14 3.63 -26.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.69 0.76 0.42 0.31 0.21 0.21 27.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 20/11/06 31/10/05 27/10/04 21/11/03 13/01/03 29/11/01 -
Price 0.59 0.43 0.41 0.82 0.52 0.30 0.37 -
P/RPS 1.43 1.21 1.60 0.65 0.87 0.58 0.49 19.53%
P/EPS 173.53 40.95 -95.48 10.65 9.76 3.55 20.00 43.32%
EY 0.58 2.44 -1.05 9.39 10.25 28.13 5.00 -30.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.65 0.61 0.42 0.34 0.22 0.15 34.02%

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