[LYC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 46.21%
YoY--%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,478 14,090 10,886 5,673 2,620 12,789 0 -
PBT 927 1,985 1,872 1,158 792 3,360 0 -
Tax -227 -91 -59 0 0 -95 0 -
NP 700 1,894 1,813 1,158 792 3,265 0 -
-
NP to SH 867 2,083 1,853 1,158 792 3,265 0 -
-
Tax Rate 24.49% 4.58% 3.15% 0.00% 0.00% 2.83% - -
Total Cost 2,778 12,196 9,073 4,515 1,828 9,524 0 -
-
Net Worth 26,009 21,697 15,441 14,985 6,554 5,985 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 2,285 - -
Div Payout % - - - - - 70.00% - -
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 26,009 21,697 15,441 14,985 6,554 5,985 0 -
NOSH 108,374 86,791 77,208 68,117 54,620 54,416 0 -
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 20.13% 13.44% 16.65% 20.41% 30.23% 25.53% 0.00% -
ROE 3.33% 9.60% 12.00% 7.73% 12.08% 54.55% 0.00% -
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 3.21 16.23 14.10 8.33 4.80 23.50 0.00 -
EPS 0.80 2.40 2.40 1.70 1.45 6.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 4.20 0.00 -
NAPS 0.24 0.25 0.20 0.22 0.12 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 91,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.49 1.97 1.52 0.79 0.37 1.79 0.00 -
EPS 0.12 0.29 0.26 0.16 0.11 0.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.0364 0.0303 0.0216 0.021 0.0092 0.0084 0.00 -
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 - - - -
Price 0.24 0.21 0.22 0.22 0.00 0.00 0.00 -
P/RPS 7.48 1.29 1.56 2.64 0.00 0.00 0.00 -
P/EPS 30.00 8.75 9.17 12.94 0.00 0.00 0.00 -
EY 3.33 11.43 10.91 7.73 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.84 1.10 1.00 0.00 0.00 0.00 -
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 26/05/06 27/02/06 29/11/05 30/08/05 31/05/05 07/04/05 - -
Price 0.20 0.25 0.21 0.22 0.19 0.00 0.00 -
P/RPS 6.23 1.54 1.49 2.64 3.96 0.00 0.00 -
P/EPS 25.00 10.42 8.75 12.94 13.10 0.00 0.00 -
EY 4.00 9.60 11.43 7.73 7.63 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.05 1.00 1.58 0.00 0.00 -

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