[LSTEEL] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
02-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -100.97%
YoY- -155.67%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 252,860 245,564 354,585 251,675 242,037 166,893 158,953 8.03%
PBT 2,927 3,758 12,449 -11,592 20,943 4,782 -1,048 -
Tax -5,491 1,148 -2,751 3,308 -6,065 -151 -1,589 22.93%
NP -2,564 4,906 9,698 -8,284 14,878 4,631 -2,637 -0.46%
-
NP to SH -2,552 4,906 9,745 -8,282 14,878 4,631 -2,637 -0.54%
-
Tax Rate 187.60% -30.55% 22.10% - 28.96% 3.16% - -
Total Cost 255,424 240,658 344,887 259,959 227,159 162,262 161,590 7.92%
-
Net Worth 97,366 101,349 504,203 90,678 98,120 85,573 81,931 2.91%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 3,203 - 3,205 3,174 3,161 1,574 -
Div Payout % - 65.29% - 0.00% 21.33% 68.26% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 97,366 101,349 504,203 90,678 98,120 85,573 81,931 2.91%
NOSH 128,114 128,290 665,000 128,203 127,313 127,341 125,990 0.27%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.01% 2.00% 2.74% -3.29% 6.15% 2.77% -1.66% -
ROE -2.62% 4.84% 1.93% -9.13% 15.16% 5.41% -3.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 197.37 191.41 53.32 196.31 190.11 131.06 126.16 7.73%
EPS -1.99 3.82 1.47 -6.46 11.69 3.64 -2.09 -0.81%
DPS 0.00 2.50 0.00 2.50 2.50 2.50 1.25 -
NAPS 0.76 0.79 0.7582 0.7073 0.7707 0.672 0.6503 2.62%
Adjusted Per Share Value based on latest NOSH - 128,203
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 157.13 152.59 220.34 156.39 150.40 103.71 98.77 8.03%
EPS -1.59 3.05 6.06 -5.15 9.25 2.88 -1.64 -0.51%
DPS 0.00 1.99 0.00 1.99 1.97 1.96 0.98 -
NAPS 0.605 0.6298 3.1331 0.5635 0.6097 0.5318 0.5091 2.91%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.31 0.50 0.46 0.41 0.57 0.68 0.48 -
P/RPS 0.16 0.26 0.86 0.21 0.30 0.52 0.38 -13.41%
P/EPS -15.56 13.07 31.39 -6.35 4.88 18.70 -22.93 -6.25%
EY -6.43 7.65 3.19 -15.76 20.50 5.35 -4.36 6.68%
DY 0.00 4.99 0.00 6.10 4.39 3.68 2.60 -
P/NAPS 0.41 0.63 0.61 0.58 0.74 1.01 0.74 -9.36%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 24/08/10 02/09/09 29/08/08 24/08/07 18/09/06 -
Price 0.28 0.385 0.45 0.47 0.56 0.61 0.46 -
P/RPS 0.14 0.20 0.84 0.24 0.29 0.47 0.36 -14.55%
P/EPS -14.06 10.07 30.71 -7.28 4.79 16.77 -21.98 -7.16%
EY -7.11 9.93 3.26 -13.74 20.87 5.96 -4.55 7.71%
DY 0.00 6.49 0.00 5.32 4.46 4.10 2.72 -
P/NAPS 0.37 0.49 0.59 0.66 0.73 0.91 0.71 -10.28%

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