[LYSAGHT] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5150.0%
YoY- 6115.39%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 56,468 57,227 53,168 42,818 33,928 35,079 34,213 39.61%
PBT 12,052 6,596 5,750 2,620 604 932 913 457.66%
Tax -3,268 -1,939 -1,590 -1,004 -636 -477 -594 211.32%
NP 8,784 4,657 4,160 1,616 -32 455 318 811.94%
-
NP to SH 8,784 4,657 4,160 1,616 -32 455 318 811.94%
-
Tax Rate 27.12% 29.40% 27.65% 38.32% 105.30% 51.18% 65.06% -
Total Cost 47,684 52,570 49,008 41,202 33,960 34,624 33,894 25.52%
-
Net Worth 49,663 47,433 45,839 44,148 41,616 43,366 43,430 9.34%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 831 - - - 749 - -
Div Payout % - 17.85% - - - 164.83% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 49,663 47,433 45,839 44,148 41,616 43,366 43,430 9.34%
NOSH 41,590 41,564 41,600 41,649 40,000 41,666 41,929 -0.53%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.56% 8.14% 7.82% 3.77% -0.09% 1.30% 0.93% -
ROE 17.69% 9.82% 9.08% 3.66% -0.08% 1.05% 0.73% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 135.77 137.68 127.81 102.81 84.82 84.19 81.60 40.37%
EPS 21.12 11.20 10.00 3.88 -0.08 1.09 0.76 815.60%
DPS 0.00 2.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.1941 1.1412 1.1019 1.06 1.0404 1.0408 1.0358 9.93%
Adjusted Per Share Value based on latest NOSH - 41,632
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 135.81 137.63 127.87 102.98 81.60 84.37 82.28 39.62%
EPS 21.13 11.20 10.00 3.89 -0.08 1.09 0.77 807.95%
DPS 0.00 2.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.1944 1.1408 1.1024 1.0618 1.0009 1.043 1.0445 9.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.19 0.96 1.01 0.90 0.75 0.80 0.86 -
P/RPS 0.88 0.70 0.79 0.88 0.88 0.95 1.05 -11.09%
P/EPS 5.63 8.57 10.10 23.20 -937.50 73.26 113.16 -86.44%
EY 17.75 11.67 9.90 4.31 -0.11 1.37 0.88 639.63%
DY 0.00 2.08 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 1.00 0.84 0.92 0.85 0.72 0.77 0.83 13.21%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/04/04 19/02/04 21/11/03 28/08/03 22/05/03 28/02/03 27/11/02 -
Price 1.13 1.03 0.95 0.99 0.79 0.76 0.82 -
P/RPS 0.83 0.75 0.74 0.96 0.93 0.90 1.00 -11.67%
P/EPS 5.35 9.19 9.50 25.52 -987.50 69.60 107.89 -86.47%
EY 18.69 10.88 10.53 3.92 -0.10 1.44 0.93 637.83%
DY 0.00 1.94 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 0.95 0.90 0.86 0.93 0.76 0.73 0.79 13.07%

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