[LYSAGHT] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 42.78%
YoY- -83.46%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 53,168 42,818 33,928 35,079 34,213 32,282 30,556 44.61%
PBT 5,750 2,620 604 932 913 276 1,344 163.30%
Tax -1,590 -1,004 -636 -477 -594 -250 -572 97.57%
NP 4,160 1,616 -32 455 318 26 772 207.04%
-
NP to SH 4,160 1,616 -32 455 318 26 772 207.04%
-
Tax Rate 27.65% 38.32% 105.30% 51.18% 65.06% 90.58% 42.56% -
Total Cost 49,008 41,202 33,960 34,624 33,894 32,256 29,784 39.33%
-
Net Worth 45,839 44,148 41,616 43,366 43,430 44,689 43,202 4.02%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 749 - - - -
Div Payout % - - - 164.83% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 45,839 44,148 41,616 43,366 43,430 44,689 43,202 4.02%
NOSH 41,600 41,649 40,000 41,666 41,929 43,333 19,896 63.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.82% 3.77% -0.09% 1.30% 0.93% 0.08% 2.53% -
ROE 9.08% 3.66% -0.08% 1.05% 0.73% 0.06% 1.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 127.81 102.81 84.82 84.19 81.60 74.50 153.57 -11.51%
EPS 10.00 3.88 -0.08 1.09 0.76 0.06 3.88 87.87%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.1019 1.06 1.0404 1.0408 1.0358 1.0313 2.1713 -36.35%
Adjusted Per Share Value based on latest NOSH - 41,228
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 127.87 102.98 81.60 84.37 82.28 77.64 73.49 44.61%
EPS 10.00 3.89 -0.08 1.09 0.77 0.06 1.86 206.58%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.1024 1.0618 1.0009 1.043 1.0445 1.0748 1.039 4.02%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.01 0.90 0.75 0.80 0.86 1.05 1.38 -
P/RPS 0.79 0.88 0.88 0.95 1.05 1.41 0.90 -8.31%
P/EPS 10.10 23.20 -937.50 73.26 113.16 1,750.00 35.57 -56.76%
EY 9.90 4.31 -0.11 1.37 0.88 0.06 2.81 131.35%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 0.72 0.77 0.83 1.02 0.64 27.34%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 22/05/03 28/02/03 27/11/02 27/08/02 22/05/02 -
Price 0.95 0.99 0.79 0.76 0.82 0.98 1.21 -
P/RPS 0.74 0.96 0.93 0.90 1.00 1.32 0.79 -4.26%
P/EPS 9.50 25.52 -987.50 69.60 107.89 1,633.33 31.19 -54.69%
EY 10.53 3.92 -0.10 1.44 0.93 0.06 3.21 120.61%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 0.86 0.93 0.76 0.73 0.79 0.95 0.56 33.07%

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