[LYSAGHT] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 286.14%
YoY- 1205.44%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 28,490 14,117 57,227 39,876 21,409 8,482 35,079 -12.96%
PBT 4,833 3,013 6,596 4,313 1,310 151 932 199.89%
Tax -1,359 -817 -1,939 -1,193 -502 -159 -477 101.09%
NP 3,474 2,196 4,657 3,120 808 -8 455 288.22%
-
NP to SH 3,474 2,196 4,657 3,120 808 -8 455 288.22%
-
Tax Rate 28.12% 27.12% 29.40% 27.66% 38.32% 105.30% 51.18% -
Total Cost 25,016 11,921 52,570 36,756 20,601 8,490 34,624 -19.49%
-
Net Worth 50,932 49,663 47,433 45,839 44,148 41,616 43,366 11.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 831 - - - 749 -
Div Payout % - - 17.85% - - - 164.83% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 50,932 49,663 47,433 45,839 44,148 41,616 43,366 11.32%
NOSH 41,604 41,590 41,564 41,600 41,649 40,000 41,666 -0.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.19% 15.56% 8.14% 7.82% 3.77% -0.09% 1.30% -
ROE 6.82% 4.42% 9.82% 6.81% 1.83% -0.02% 1.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 68.48 33.94 137.68 95.86 51.40 21.21 84.19 -12.87%
EPS 8.35 5.28 11.20 7.50 1.94 -0.02 1.09 289.08%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.80 -
NAPS 1.2242 1.1941 1.1412 1.1019 1.06 1.0404 1.0408 11.43%
Adjusted Per Share Value based on latest NOSH - 41,582
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 68.52 33.95 137.63 95.90 51.49 20.40 84.37 -12.96%
EPS 8.35 5.28 11.20 7.50 1.94 -0.02 1.09 289.08%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.80 -
NAPS 1.2249 1.1944 1.1408 1.1024 1.0618 1.0009 1.043 11.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.02 1.19 0.96 1.01 0.90 0.75 0.80 -
P/RPS 1.49 3.51 0.70 1.05 1.75 3.54 0.95 35.02%
P/EPS 12.22 22.54 8.57 13.47 46.39 -3,750.00 73.26 -69.73%
EY 8.19 4.44 11.67 7.43 2.16 -0.03 1.37 229.74%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.25 -
P/NAPS 0.83 1.00 0.84 0.92 0.85 0.72 0.77 5.13%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/04/04 19/02/04 21/11/03 28/08/03 22/05/03 28/02/03 -
Price 0.93 1.13 1.03 0.95 0.99 0.79 0.76 -
P/RPS 1.36 3.33 0.75 0.99 1.93 3.73 0.90 31.71%
P/EPS 11.14 21.40 9.19 12.67 51.03 -3,950.00 69.60 -70.55%
EY 8.98 4.67 10.88 7.89 1.96 -0.03 1.44 239.17%
DY 0.00 0.00 1.94 0.00 0.00 0.00 2.37 -
P/NAPS 0.76 0.95 0.90 0.86 0.93 0.76 0.73 2.72%

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