[LYSAGHT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10200.0%
YoY- 6115.39%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 14,117 57,227 39,876 21,409 8,482 35,079 25,660 -32.83%
PBT 3,013 6,596 4,313 1,310 151 932 685 168.21%
Tax -817 -1,939 -1,193 -502 -159 -477 -446 49.65%
NP 2,196 4,657 3,120 808 -8 455 239 338.09%
-
NP to SH 2,196 4,657 3,120 808 -8 455 239 338.09%
-
Tax Rate 27.12% 29.40% 27.66% 38.32% 105.30% 51.18% 65.11% -
Total Cost 11,921 52,570 36,756 20,601 8,490 34,624 25,421 -39.61%
-
Net Worth 49,663 47,433 45,839 44,148 41,616 43,366 43,430 9.34%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 831 - - - 749 - -
Div Payout % - 17.85% - - - 164.83% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 49,663 47,433 45,839 44,148 41,616 43,366 43,430 9.34%
NOSH 41,590 41,564 41,600 41,649 40,000 41,666 41,929 -0.53%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.56% 8.14% 7.82% 3.77% -0.09% 1.30% 0.93% -
ROE 4.42% 9.82% 6.81% 1.83% -0.02% 1.05% 0.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.94 137.68 95.86 51.40 21.21 84.19 61.20 -32.47%
EPS 5.28 11.20 7.50 1.94 -0.02 1.09 0.57 340.47%
DPS 0.00 2.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.1941 1.1412 1.1019 1.06 1.0404 1.0408 1.0358 9.93%
Adjusted Per Share Value based on latest NOSH - 41,632
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.95 137.63 95.90 51.49 20.40 84.37 61.71 -32.83%
EPS 5.28 11.20 7.50 1.94 -0.02 1.09 0.57 340.47%
DPS 0.00 2.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.1944 1.1408 1.1024 1.0618 1.0009 1.043 1.0445 9.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.19 0.96 1.01 0.90 0.75 0.80 0.86 -
P/RPS 3.51 0.70 1.05 1.75 3.54 0.95 1.41 83.57%
P/EPS 22.54 8.57 13.47 46.39 -3,750.00 73.26 150.88 -71.81%
EY 4.44 11.67 7.43 2.16 -0.03 1.37 0.66 255.95%
DY 0.00 2.08 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 1.00 0.84 0.92 0.85 0.72 0.77 0.83 13.21%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/04/04 19/02/04 21/11/03 28/08/03 22/05/03 28/02/03 27/11/02 -
Price 1.13 1.03 0.95 0.99 0.79 0.76 0.82 -
P/RPS 3.33 0.75 0.99 1.93 3.73 0.90 1.34 83.36%
P/EPS 21.40 9.19 12.67 51.03 -3,950.00 69.60 143.86 -71.89%
EY 4.67 10.88 7.89 1.96 -0.03 1.44 0.70 253.97%
DY 0.00 1.94 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 0.95 0.90 0.86 0.93 0.76 0.73 0.79 13.07%

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