[LYC] QoQ Cumulative Quarter Result on 31-Dec-2016

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- -332.12%
YoY- 69.67%
Quarter Report
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 9,109 4,309 41,476 32,534 26,484 18,671 11,199 -12.85%
PBT -1,902 -1,069 -2,667 -432 56 190 148 -
Tax 4 2 -176 -50 -45 4 2 58.67%
NP -1,898 -1,067 -2,843 -482 11 194 150 -
-
NP to SH -1,611 -925 -1,903 -592 -137 78 60 -
-
Tax Rate - - - - 80.36% -2.11% -1.35% -
Total Cost 11,007 5,376 44,319 33,016 26,473 18,477 11,049 -0.25%
-
Net Worth 11,807 8,043 9,249 45,386 9,785 9,750 10,000 11.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 11,807 8,043 9,249 45,386 9,785 9,750 10,000 11.69%
NOSH 223,414 201,086 200,714 197,333 195,714 195,000 200,000 7.65%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -20.84% -24.76% -6.85% -1.48% 0.04% 1.04% 1.34% -
ROE -13.64% -11.50% -20.57% -1.30% -1.40% 0.80% 0.60% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.63 2.14 21.08 16.49 13.53 9.57 5.60 -11.89%
EPS -0.75 -0.46 -0.96 -0.30 -0.07 0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.04 0.047 0.23 0.05 0.05 0.05 12.91%
Adjusted Per Share Value based on latest NOSH - 197,826
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.27 0.60 5.80 4.55 3.70 2.61 1.57 -13.17%
EPS -0.23 -0.13 -0.27 -0.08 -0.02 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0113 0.0129 0.0635 0.0137 0.0136 0.014 11.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.41 0.245 0.255 0.255 0.25 0.18 0.06 -
P/RPS 8.86 11.43 1.21 1.55 1.85 1.88 1.07 308.76%
P/EPS -50.08 -53.26 -26.37 -85.00 -357.14 450.00 200.00 -
EY -2.00 -1.88 -3.79 -1.18 -0.28 0.22 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 6.13 5.43 1.11 5.00 3.60 1.20 218.44%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 24/08/17 26/05/17 22/02/17 29/11/16 24/08/16 25/05/16 -
Price 0.54 0.34 0.245 0.245 0.23 0.225 0.07 -
P/RPS 11.67 15.87 1.16 1.49 1.70 2.35 1.25 342.77%
P/EPS -65.96 -73.91 -25.34 -81.67 -328.57 562.50 233.33 -
EY -1.52 -1.35 -3.95 -1.22 -0.30 0.18 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 8.50 5.21 1.07 4.60 4.50 1.40 245.34%

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