[LYC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -186.52%
YoY- -240.82%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 33,730 26,542 17,579 9,108 51,940 42,334 30,008 8.06%
PBT -3,292 -2,316 -1,543 -579 1,217 1,293 1,189 -
Tax 0 0 0 0 2 2 2 -
NP -3,292 -2,316 -1,543 -579 1,219 1,295 1,191 -
-
NP to SH -3,009 -2,915 -1,479 -552 638 814 839 -
-
Tax Rate - - - - -0.16% -0.15% -0.17% -
Total Cost 37,022 28,858 19,122 9,687 50,721 41,039 28,817 18.08%
-
Net Worth 5,309 8,162 7,170 8,279 9,114 9,044 9,322 -31.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 5,309 8,162 7,170 8,279 9,114 9,044 9,322 -31.17%
NOSH 88,499 116,600 89,636 91,999 91,142 90,444 93,222 -3.39%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -9.76% -8.73% -8.78% -6.36% 2.35% 3.06% 3.97% -
ROE -56.67% -35.71% -20.63% -6.67% 7.00% 9.00% 9.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.11 22.76 19.61 9.90 56.99 46.81 32.19 11.85%
EPS -3.40 -2.50 -1.65 -0.60 0.70 0.90 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.09 0.10 0.10 0.10 -28.75%
Adjusted Per Share Value based on latest NOSH - 91,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.72 3.71 2.46 1.27 7.26 5.92 4.20 8.05%
EPS -0.42 -0.41 -0.21 -0.08 0.09 0.11 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0114 0.01 0.0116 0.0127 0.0127 0.013 -31.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.17 0.15 0.14 0.14 0.15 0.155 0.16 -
P/RPS 0.45 0.66 0.71 1.41 0.26 0.33 0.50 -6.75%
P/EPS -5.00 -6.00 -8.48 -23.33 21.43 17.22 17.78 -
EY -20.00 -16.67 -11.79 -4.29 4.67 5.81 5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.14 1.75 1.56 1.50 1.55 1.60 46.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 29/11/12 27/08/12 29/05/12 23/02/12 23/11/11 18/08/11 -
Price 0.14 0.20 0.13 0.14 0.19 0.14 0.12 -
P/RPS 0.37 0.88 0.66 1.41 0.33 0.30 0.37 0.00%
P/EPS -4.12 -8.00 -7.88 -23.33 27.14 15.56 13.33 -
EY -24.29 -12.50 -12.69 -4.29 3.68 6.43 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.86 1.63 1.56 1.90 1.40 1.20 55.32%

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