[LYSAGHT] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 14.33%
YoY- -32.39%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 9,724 14,613 9,202 10,455 8,589 8,541 8,505 9.33%
PBT 837 2,104 711 1,271 952 968 882 -3.42%
Tax -281 -578 -265 -242 -52 -337 -269 2.94%
NP 556 1,526 446 1,029 900 631 613 -6.29%
-
NP to SH 556 1,526 446 1,029 900 631 613 -6.29%
-
Tax Rate 33.57% 27.47% 37.27% 19.04% 5.46% 34.81% 30.50% -
Total Cost 9,168 13,087 8,756 9,426 7,689 7,910 7,892 10.49%
-
Net Worth 43,201 42,619 41,079 40,661 40,353 39,404 38,706 7.59%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 989 - - - -
Div Payout % - - - 96.20% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 43,201 42,619 41,079 40,661 40,353 39,404 38,706 7.59%
NOSH 19,786 19,792 19,822 19,797 19,780 19,780 19,774 0.04%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.72% 10.44% 4.85% 9.84% 10.48% 7.39% 7.21% -
ROE 1.29% 3.58% 1.09% 2.53% 2.23% 1.60% 1.58% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 49.14 73.83 46.42 52.81 43.42 43.18 43.01 9.28%
EPS 2.81 7.71 2.25 5.20 4.55 3.19 3.10 -6.33%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.1834 2.1533 2.0724 2.0539 2.0401 1.9921 1.9574 7.54%
Adjusted Per Share Value based on latest NOSH - 19,797
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 23.39 35.14 22.13 25.14 20.66 20.54 20.45 9.35%
EPS 1.34 3.67 1.07 2.47 2.16 1.52 1.47 -5.98%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 1.039 1.025 0.988 0.9779 0.9705 0.9477 0.9309 7.59%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.69 0.80 0.72 0.74 0.88 1.05 1.46 -
P/RPS 1.40 1.08 1.55 1.40 2.03 2.43 3.39 -44.51%
P/EPS 24.56 10.38 32.00 14.24 19.34 32.92 47.10 -35.18%
EY 4.07 9.64 3.13 7.02 5.17 3.04 2.12 54.40%
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.35 0.36 0.43 0.53 0.75 -43.29%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 29/08/01 16/05/01 27/02/01 20/11/00 21/08/00 22/05/00 -
Price 0.96 0.86 0.65 0.80 0.86 1.02 1.31 -
P/RPS 1.95 1.16 1.40 1.51 1.98 2.36 3.05 -25.76%
P/EPS 34.16 11.15 28.89 15.39 18.90 31.97 42.26 -13.21%
EY 2.93 8.97 3.46 6.50 5.29 3.13 2.37 15.17%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.31 0.39 0.42 0.51 0.67 -24.42%

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