[LSTEEL] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -97.6%
YoY- -97.99%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 50,572 90,576 73,130 79,993 34,387 158,825 41,408 3.38%
PBT -3,556 -2,135 -683 75 34 8,861 501 -
Tax 396 -167 -42 -39 1,757 -1,318 -251 -
NP -3,160 -2,302 -725 36 1,791 7,543 250 -
-
NP to SH -3,131 -2,262 -632 36 1,791 7,543 250 -
-
Tax Rate - - - 52.00% -5,167.65% 14.87% 50.10% -
Total Cost 53,732 92,878 73,855 79,957 32,596 151,282 41,158 4.54%
-
Net Worth 113,738 118,850 96,887 93,599 100,662 94,934 96,649 2.74%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 113,738 118,850 96,887 93,599 100,662 94,934 96,649 2.74%
NOSH 127,795 127,796 129,183 120,000 130,729 128,064 124,999 0.36%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -6.25% -2.54% -0.99% 0.05% 5.21% 4.75% 0.60% -
ROE -2.75% -1.90% -0.65% 0.04% 1.78% 7.95% 0.26% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 39.57 70.88 56.61 66.66 26.30 124.02 33.13 3.00%
EPS -2.45 -1.77 -0.49 0.03 1.37 5.89 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.93 0.75 0.78 0.77 0.7413 0.7732 2.37%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.43 56.28 45.44 49.71 21.37 98.69 25.73 3.38%
EPS -1.95 -1.41 -0.39 0.02 1.11 4.69 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7068 0.7385 0.6021 0.5816 0.6255 0.5899 0.6006 2.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.315 0.30 0.28 0.40 0.43 0.44 0.47 -
P/RPS 0.80 0.42 0.49 0.60 1.63 0.35 1.42 -9.11%
P/EPS -12.86 -16.95 -57.23 1,333.33 31.39 7.47 235.00 -
EY -7.78 -5.90 -1.75 0.08 3.19 13.39 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.37 0.51 0.56 0.59 0.61 -8.83%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 30/11/12 22/11/11 30/11/10 25/11/09 28/11/08 -
Price 0.30 0.29 0.30 0.40 0.43 0.44 0.32 -
P/RPS 0.76 0.41 0.53 0.60 1.63 0.35 0.97 -3.98%
P/EPS -12.24 -16.38 -61.32 1,333.33 31.39 7.47 160.00 -
EY -8.17 -6.10 -1.63 0.08 3.19 13.39 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.40 0.51 0.56 0.59 0.41 -3.07%

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