[LYC] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1010.48%
YoY- -1463.68%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,910 2,341 2,369 3,534 4,158 3,429 4,990 -30.22%
PBT -1,028 -857 -1,454 -8,398 -754 -215 -933 6.68%
Tax 0 -1 -8 25 0 0 -14 -
NP -1,028 -858 -1,462 -8,373 -754 -215 -947 5.62%
-
NP to SH -1,028 -858 -1,462 -8,373 -754 -215 -1,047 -1.21%
-
Tax Rate - - - - - - - -
Total Cost 3,938 3,199 3,831 11,907 4,912 3,644 5,937 -23.96%
-
Net Worth 9,345 9,437 10,964 12,470 21,677 25,799 20,939 -41.62%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 282 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 9,345 9,437 10,964 12,470 21,677 25,799 20,939 -41.62%
NOSH 93,454 85,800 91,374 89,074 94,249 107,499 87,249 4.69%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -35.33% -36.65% -61.71% -236.93% -18.13% -6.27% -18.98% -
ROE -11.00% -9.09% -13.33% -67.14% -3.48% -0.83% -5.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.11 2.73 2.59 3.97 4.41 3.19 5.72 -33.40%
EPS -1.10 -1.00 -1.60 -9.40 -0.80 -0.20 -1.20 -5.64%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.10 0.11 0.12 0.14 0.23 0.24 0.24 -44.24%
Adjusted Per Share Value based on latest NOSH - 89,074
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.41 0.33 0.33 0.49 0.58 0.48 0.70 -30.01%
EPS -0.14 -0.12 -0.20 -1.17 -0.11 -0.03 -0.15 -4.49%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.0131 0.0132 0.0153 0.0174 0.0303 0.0361 0.0293 -41.55%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.09 0.12 0.11 0.15 0.19 0.20 0.25 -
P/RPS 2.89 4.40 4.24 3.78 4.31 6.27 4.37 -24.11%
P/EPS -8.18 -12.00 -6.88 -1.60 -23.75 -100.00 -20.83 -46.40%
EY -12.22 -8.33 -14.55 -62.67 -4.21 -1.00 -4.80 86.55%
DY 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 0.90 1.09 0.92 1.07 0.83 0.83 1.04 -9.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 27/11/07 27/08/07 25/05/07 28/02/07 -
Price 0.35 0.10 0.11 0.12 0.19 0.19 0.22 -
P/RPS 11.24 3.67 4.24 3.02 4.31 5.96 3.85 104.40%
P/EPS -31.82 -10.00 -6.88 -1.28 -23.75 -95.00 -18.33 44.48%
EY -3.14 -10.00 -14.55 -78.33 -4.21 -1.05 -5.45 -30.78%
DY 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 3.50 0.91 0.92 0.86 0.83 0.79 0.92 143.89%

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