[LSTEEL] YoY TTM Result on 31-Mar-2012 [#1]

Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.42%
YoY- -193.08%
Quarter Report
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 205,311 296,684 273,755 270,935 208,052 384,138 237,145 -2.37%
PBT -15,650 783 -7,732 2,355 1,904 14,696 -5,089 20.58%
Tax 2,691 -1,939 549 -5,789 1,634 -2,992 968 18.56%
NP -12,959 -1,156 -7,183 -3,434 3,538 11,704 -4,121 21.02%
-
NP to SH -13,784 -876 -6,838 -3,293 3,538 11,753 -4,121 22.28%
-
Tax Rate - 247.64% - 245.82% -85.82% 20.36% - -
Total Cost 218,270 297,840 280,938 274,369 204,514 372,434 241,266 -1.65%
-
Net Worth 11,979,999 119,415 120,504 95,788 0 95,145 88,628 126.45%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 3,203 3,205 - -
Div Payout % - - - - 90.53% 27.27% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 11,979,999 119,415 120,504 95,788 0 95,145 88,628 126.45%
NOSH 127,446 128,403 128,196 129,444 120,206 125,521 128,372 -0.12%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -6.31% -0.39% -2.62% -1.27% 1.70% 3.05% -1.74% -
ROE -0.12% -0.73% -5.67% -3.44% 0.00% 12.35% -4.65% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 161.10 231.06 213.54 209.31 173.08 306.03 184.73 -2.25%
EPS -10.82 -0.68 -5.33 -2.54 2.94 9.36 -3.21 22.43%
DPS 0.00 0.00 0.00 0.00 2.66 2.55 0.00 -
NAPS 94.00 0.93 0.94 0.74 0.00 0.758 0.6904 126.72%
Adjusted Per Share Value based on latest NOSH - 129,444
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 127.58 184.36 170.11 168.36 129.28 238.70 147.36 -2.37%
EPS -8.57 -0.54 -4.25 -2.05 2.20 7.30 -2.56 22.29%
DPS 0.00 0.00 0.00 0.00 1.99 1.99 0.00 -
NAPS 74.4433 0.742 0.7488 0.5952 0.00 0.5912 0.5507 126.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.23 0.28 0.26 0.35 0.47 0.47 0.34 -
P/RPS 0.14 0.12 0.12 0.17 0.27 0.15 0.18 -4.10%
P/EPS -2.13 -41.04 -4.87 -13.76 15.97 5.02 -10.59 -23.44%
EY -47.02 -2.44 -20.52 -7.27 6.26 19.92 -9.44 30.66%
DY 0.00 0.00 0.00 0.00 5.67 5.43 0.00 -
P/NAPS 0.00 0.30 0.28 0.47 0.00 0.62 0.49 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 28/05/13 31/05/12 30/05/11 27/05/10 26/05/09 -
Price 0.23 0.295 0.29 0.31 0.44 0.44 0.43 -
P/RPS 0.14 0.13 0.14 0.15 0.25 0.14 0.23 -7.93%
P/EPS -2.13 -43.24 -5.44 -12.19 14.95 4.70 -13.39 -26.38%
EY -47.02 -2.31 -18.39 -8.21 6.69 21.28 -7.47 35.86%
DY 0.00 0.00 0.00 0.00 6.06 5.80 0.00 -
P/NAPS 0.00 0.32 0.31 0.42 0.00 0.58 0.62 -

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