[LSTEEL] YoY Quarter Result on 30-Sep-2016 [#3]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 31.93%
YoY- 225.62%
Quarter Report
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 89,385 76,074 62,355 40,665 37,978 50,572 90,576 -0.22%
PBT -1,061 842 358 3,231 -1,932 -3,556 -2,135 -10.99%
Tax -118 -113 -1,684 -841 -18 396 -167 -5.62%
NP -1,179 729 -1,326 2,390 -1,950 -3,160 -2,302 -10.54%
-
NP to SH -1,153 755 -1,301 2,417 -1,924 -3,131 -2,262 -10.61%
-
Tax Rate - 13.42% 470.39% 26.03% - - - -
Total Cost 90,564 75,345 63,681 38,275 39,928 53,732 92,878 -0.41%
-
Net Worth 143,268 143,436 135,016 12,738,300 117,223 113,738 118,850 3.16%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 143,268 143,436 135,016 12,738,300 117,223 113,738 118,850 3.16%
NOSH 128,032 128,032 128,032 128,032 127,417 127,795 127,796 0.03%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.32% 0.96% -2.13% 5.88% -5.13% -6.25% -2.54% -
ROE -0.80% 0.53% -0.96% 0.02% -1.64% -2.75% -1.90% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 70.50 59.93 48.95 31.92 29.81 39.57 70.88 -0.08%
EPS -0.91 0.59 -1.02 1.90 -1.51 -2.45 -1.77 -10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.06 100.00 0.92 0.89 0.93 3.29%
Adjusted Per Share Value based on latest NOSH - 128,032
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 57.80 49.19 40.32 26.29 24.56 32.70 58.57 -0.22%
EPS -0.75 0.49 -0.84 1.56 -1.24 -2.02 -1.46 -10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9264 0.9274 0.873 82.3646 0.758 0.7354 0.7685 3.16%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.295 0.355 0.64 0.495 0.17 0.315 0.30 -
P/RPS 0.42 0.59 1.31 1.55 0.57 0.80 0.42 0.00%
P/EPS -32.44 59.68 -62.66 26.09 -11.26 -12.86 -16.95 11.42%
EY -3.08 1.68 -1.60 3.83 -8.88 -7.78 -5.90 -10.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.60 0.00 0.18 0.35 0.32 -3.39%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 27/11/18 27/11/17 28/11/16 20/11/15 26/11/14 28/11/13 -
Price 0.27 0.31 0.70 0.40 0.20 0.30 0.29 -
P/RPS 0.38 0.52 1.43 1.25 0.67 0.76 0.41 -1.25%
P/EPS -29.69 52.12 -68.53 21.08 -13.25 -12.24 -16.38 10.41%
EY -3.37 1.92 -1.46 4.74 -7.55 -8.17 -6.10 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.66 0.00 0.22 0.34 0.31 -4.17%

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