[LYSAGHT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -52.85%
YoY- 27550.0%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 54,609 41,834 28,490 14,117 57,227 39,876 21,409 86.15%
PBT 8,503 7,419 4,833 3,013 6,596 4,313 1,310 245.99%
Tax -2,442 -2,075 -1,359 -817 -1,939 -1,193 -502 185.72%
NP 6,061 5,344 3,474 2,196 4,657 3,120 808 280.86%
-
NP to SH 6,061 5,344 3,474 2,196 4,657 3,120 808 280.86%
-
Tax Rate 28.72% 27.97% 28.12% 27.12% 29.40% 27.66% 38.32% -
Total Cost 48,548 36,490 25,016 11,921 52,570 36,756 20,601 76.62%
-
Net Worth 52,931 52,209 50,932 49,663 47,433 45,839 44,148 12.79%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 831 - - -
Div Payout % - - - - 17.85% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 52,931 52,209 50,932 49,663 47,433 45,839 44,148 12.79%
NOSH 41,570 41,587 41,604 41,590 41,564 41,600 41,649 -0.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.10% 12.77% 12.19% 15.56% 8.14% 7.82% 3.77% -
ROE 11.45% 10.24% 6.82% 4.42% 9.82% 6.81% 1.83% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 131.36 100.59 68.48 33.94 137.68 95.86 51.40 86.39%
EPS 14.58 12.85 8.35 5.28 11.20 7.50 1.94 281.34%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.2733 1.2554 1.2242 1.1941 1.1412 1.1019 1.06 12.93%
Adjusted Per Share Value based on latest NOSH - 41,590
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 131.33 100.61 68.52 33.95 137.63 95.90 51.49 86.14%
EPS 14.58 12.85 8.35 5.28 11.20 7.50 1.94 281.34%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.273 1.2556 1.2249 1.1944 1.1408 1.1024 1.0618 12.79%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.95 0.94 1.02 1.19 0.96 1.01 0.90 -
P/RPS 0.72 0.93 1.49 3.51 0.70 1.05 1.75 -44.53%
P/EPS 6.52 7.32 12.22 22.54 8.57 13.47 46.39 -72.80%
EY 15.35 13.67 8.19 4.44 11.67 7.43 2.16 267.44%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.75 0.75 0.83 1.00 0.84 0.92 0.85 -7.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 25/08/04 28/04/04 19/02/04 21/11/03 28/08/03 -
Price 0.98 0.93 0.93 1.13 1.03 0.95 0.99 -
P/RPS 0.75 0.92 1.36 3.33 0.75 0.99 1.93 -46.59%
P/EPS 6.72 7.24 11.14 21.40 9.19 12.67 51.03 -73.95%
EY 14.88 13.82 8.98 4.67 10.88 7.89 1.96 283.91%
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.77 0.74 0.76 0.95 0.90 0.86 0.93 -11.77%

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