[LYC] QoQ Quarter Result on 31-Mar-2012 [#1]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -215.43%
YoY- -240.82%
Quarter Report
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,188 8,964 8,470 9,108 9,606 12,326 15,774 -40.64%
PBT -977 -772 -964 -579 -76 104 599 -
Tax 0 0 0 0 0 0 2 -
NP -977 -772 -964 -579 -76 104 601 -
-
NP to SH -815 -715 -927 -552 -175 -25 447 -
-
Tax Rate - - - - - 0.00% -0.33% -
Total Cost 8,165 9,736 9,434 9,687 9,682 12,222 15,173 -33.71%
-
Net Worth 5,433 6,256 7,130 8,279 8,749 8,940 8,940 -28.14%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 5,433 6,256 7,130 8,279 8,749 8,940 8,940 -28.14%
NOSH 90,555 89,374 89,134 91,999 87,499 89,400 89,400 0.85%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.59% -8.61% -11.38% -6.36% -0.79% 0.84% 3.81% -
ROE -15.00% -11.43% -13.00% -6.67% -2.00% -0.28% 5.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.94 10.03 9.50 9.90 10.98 13.79 17.64 -41.12%
EPS -0.90 -0.80 -1.04 -0.60 -0.20 0.00 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.09 0.10 0.10 0.10 -28.75%
Adjusted Per Share Value based on latest NOSH - 91,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.01 1.25 1.18 1.27 1.34 1.72 2.21 -40.52%
EPS -0.11 -0.10 -0.13 -0.08 -0.02 0.00 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0088 0.01 0.0116 0.0122 0.0125 0.0125 -28.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.17 0.15 0.14 0.14 0.15 0.155 0.16 -
P/RPS 2.14 1.50 1.47 1.41 1.37 1.12 0.91 76.38%
P/EPS -18.89 -18.75 -13.46 -23.33 -75.00 -554.28 32.00 -
EY -5.29 -5.33 -7.43 -4.29 -1.33 -0.18 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.14 1.75 1.56 1.50 1.55 1.60 46.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 29/11/12 27/08/12 29/05/12 23/02/12 23/11/11 18/08/11 -
Price 0.14 0.20 0.13 0.14 0.19 0.14 0.12 -
P/RPS 1.76 1.99 1.37 1.41 1.73 1.02 0.68 87.96%
P/EPS -15.56 -25.00 -12.50 -23.33 -95.00 -500.64 24.00 -
EY -6.43 -4.00 -8.00 -4.29 -1.05 -0.20 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.86 1.63 1.56 1.90 1.40 1.20 55.32%

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