[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.43%
YoY- -58.36%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 59,370 51,540 57,453 55,189 55,908 48,196 54,609 5.74%
PBT 6,488 4,632 4,989 4,318 5,088 6,264 8,503 -16.54%
Tax -1,386 -996 -1,452 -1,352 -1,580 -1,776 -2,442 -31.52%
NP 5,102 3,636 3,537 2,966 3,508 4,488 6,061 -10.87%
-
NP to SH 5,102 3,636 3,537 2,966 3,508 4,488 6,061 -10.87%
-
Tax Rate 21.36% 21.50% 29.10% 31.31% 31.05% 28.35% 28.72% -
Total Cost 54,268 47,904 53,916 52,222 52,400 43,708 48,548 7.73%
-
Net Worth 58,166 56,179 55,753 54,257 54,685 54,038 52,931 6.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 58,166 56,179 55,753 54,257 54,685 54,038 52,931 6.50%
NOSH 41,547 41,506 41,607 41,570 41,563 41,555 41,570 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.59% 7.05% 6.16% 5.38% 6.27% 9.31% 11.10% -
ROE 8.77% 6.47% 6.34% 5.47% 6.41% 8.31% 11.45% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 142.90 124.17 138.08 132.76 134.51 115.98 131.36 5.79%
EPS 12.28 8.76 8.51 7.13 8.44 10.80 14.58 -10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.3535 1.34 1.3052 1.3157 1.3004 1.2733 6.54%
Adjusted Per Share Value based on latest NOSH - 41,681
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 142.78 123.95 138.17 132.73 134.46 115.91 131.33 5.74%
EPS 12.27 8.74 8.51 7.13 8.44 10.79 14.58 -10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3989 1.3511 1.3409 1.3049 1.3152 1.2996 1.273 6.50%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.85 0.87 0.75 0.79 0.82 0.92 0.95 -
P/RPS 0.59 0.70 0.54 0.60 0.61 0.79 0.72 -12.46%
P/EPS 6.92 9.93 8.82 11.07 9.72 8.52 6.52 4.06%
EY 14.45 10.07 11.33 9.03 10.29 11.74 15.35 -3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.56 0.61 0.62 0.71 0.75 -12.90%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 18/05/06 21/02/06 22/11/05 18/08/05 29/04/05 28/02/05 -
Price 0.84 0.78 0.85 0.77 0.81 0.84 0.98 -
P/RPS 0.59 0.63 0.62 0.58 0.60 0.72 0.75 -14.82%
P/EPS 6.84 8.90 10.00 10.79 9.60 7.78 6.72 1.19%
EY 14.62 11.23 10.00 9.27 10.42 12.86 14.88 -1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.63 0.59 0.62 0.65 0.77 -15.36%

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