[LYSAGHT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -21.84%
YoY- -49.51%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 51,540 57,453 55,189 55,908 48,196 54,609 55,778 -5.13%
PBT 4,632 4,989 4,318 5,088 6,264 8,503 9,892 -39.72%
Tax -996 -1,452 -1,352 -1,580 -1,776 -2,442 -2,766 -49.41%
NP 3,636 3,537 2,966 3,508 4,488 6,061 7,125 -36.16%
-
NP to SH 3,636 3,537 2,966 3,508 4,488 6,061 7,125 -36.16%
-
Tax Rate 21.50% 29.10% 31.31% 31.05% 28.35% 28.72% 27.96% -
Total Cost 47,904 53,916 52,222 52,400 43,708 48,548 48,653 -1.02%
-
Net Worth 56,179 55,753 54,257 54,685 54,038 52,931 52,209 5.01%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 56,179 55,753 54,257 54,685 54,038 52,931 52,209 5.01%
NOSH 41,506 41,607 41,570 41,563 41,555 41,570 41,587 -0.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.05% 6.16% 5.38% 6.27% 9.31% 11.10% 12.77% -
ROE 6.47% 6.34% 5.47% 6.41% 8.31% 11.45% 13.65% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 124.17 138.08 132.76 134.51 115.98 131.36 134.12 -5.01%
EPS 8.76 8.51 7.13 8.44 10.80 14.58 17.13 -36.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3535 1.34 1.3052 1.3157 1.3004 1.2733 1.2554 5.14%
Adjusted Per Share Value based on latest NOSH - 41,578
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 123.95 138.17 132.73 134.46 115.91 131.33 134.15 -5.14%
EPS 8.74 8.51 7.13 8.44 10.79 14.58 17.14 -36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3511 1.3409 1.3049 1.3152 1.2996 1.273 1.2556 5.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.87 0.75 0.79 0.82 0.92 0.95 0.94 -
P/RPS 0.70 0.54 0.60 0.61 0.79 0.72 0.70 0.00%
P/EPS 9.93 8.82 11.07 9.72 8.52 6.52 5.49 48.50%
EY 10.07 11.33 9.03 10.29 11.74 15.35 18.23 -32.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.61 0.62 0.71 0.75 0.75 -10.04%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 21/02/06 22/11/05 18/08/05 29/04/05 28/02/05 26/11/04 -
Price 0.78 0.85 0.77 0.81 0.84 0.98 0.93 -
P/RPS 0.63 0.62 0.58 0.60 0.72 0.75 0.69 -5.88%
P/EPS 8.90 10.00 10.79 9.60 7.78 6.72 5.43 39.05%
EY 11.23 10.00 9.27 10.42 12.86 14.88 18.42 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.59 0.62 0.65 0.77 0.74 -15.00%

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