[LYC] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 48.25%
YoY- 60.09%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,676 7,977 7,198 10,066 9,432 7,188 8,964 -2.15%
PBT -1,044 -912 -862 -422 -762 -977 -772 22.31%
Tax 0 0 -1 0 0 0 0 -
NP -1,044 -912 -863 -422 -762 -977 -772 22.31%
-
NP to SH -1,032 -842 -807 -370 -715 -815 -715 27.74%
-
Tax Rate - - - - - - - -
Total Cost 9,720 8,889 8,061 10,488 10,194 8,165 9,736 -0.10%
-
Net Worth 8,599 7,217 11,528 3,609 4,468 5,433 6,256 23.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 8,599 7,217 11,528 3,609 4,468 5,433 6,256 23.64%
NOSH 171,999 120,285 115,285 90,243 89,374 90,555 89,374 54.78%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -12.03% -11.43% -11.99% -4.19% -8.08% -13.59% -8.61% -
ROE -12.00% -11.67% -7.00% -10.25% -16.00% -15.00% -11.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.04 6.63 6.24 11.15 10.55 7.94 10.03 -36.82%
EPS -0.60 -0.70 -0.70 -0.41 -0.80 -0.90 -0.80 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.10 0.04 0.05 0.06 0.07 -20.11%
Adjusted Per Share Value based on latest NOSH - 90,243
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.21 1.12 1.01 1.41 1.32 1.01 1.25 -2.14%
EPS -0.14 -0.12 -0.11 -0.05 -0.10 -0.11 -0.10 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0101 0.0161 0.005 0.0063 0.0076 0.0088 22.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.095 0.09 0.085 0.145 0.14 0.17 0.15 -
P/RPS 1.88 1.36 1.36 1.30 1.33 2.14 1.50 16.26%
P/EPS -15.83 -12.86 -12.14 -35.37 -17.50 -18.89 -18.75 -10.68%
EY -6.32 -7.78 -8.24 -2.83 -5.71 -5.29 -5.33 12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.50 0.85 3.63 2.80 2.83 2.14 -7.63%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 12/03/14 28/11/13 27/08/13 28/05/13 25/02/13 29/11/12 -
Price 0.085 0.085 0.105 0.085 0.15 0.14 0.20 -
P/RPS 1.69 1.28 1.68 0.76 1.42 1.76 1.99 -10.33%
P/EPS -14.17 -12.14 -15.00 -20.73 -18.75 -15.56 -25.00 -31.53%
EY -7.06 -8.24 -6.67 -4.82 -5.33 -6.43 -4.00 46.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.42 1.05 2.13 3.00 2.33 2.86 -29.32%

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