[LYSAGHT] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -33.52%
YoY- 614.88%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 13,344 14,373 14,117 17,351 18,467 12,927 8,482 35.15%
PBT 2,586 1,820 3,013 2,283 3,003 1,159 151 560.97%
Tax -716 -542 -817 -746 -691 -343 -159 171.94%
NP 1,870 1,278 2,196 1,537 2,312 816 -8 -
-
NP to SH 1,870 1,278 2,196 1,537 2,312 816 -8 -
-
Tax Rate 27.69% 29.78% 27.12% 32.68% 23.01% 29.59% 105.30% -
Total Cost 11,474 13,095 11,921 15,814 16,155 12,111 8,490 22.17%
-
Net Worth 52,168 50,961 49,663 47,454 45,820 44,130 41,616 16.21%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 832 - - - -
Div Payout % - - - 54.14% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 52,168 50,961 49,663 47,454 45,820 44,130 41,616 16.21%
NOSH 41,555 41,628 41,590 41,605 41,582 41,632 40,000 2.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.01% 8.89% 15.56% 8.86% 12.52% 6.31% -0.09% -
ROE 3.58% 2.51% 4.42% 3.24% 5.05% 1.85% -0.02% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.11 34.53 33.94 41.70 44.41 31.05 21.21 31.74%
EPS 4.50 3.07 5.28 3.70 5.56 1.96 -0.02 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.2554 1.2242 1.1941 1.1406 1.1019 1.06 1.0404 13.30%
Adjusted Per Share Value based on latest NOSH - 41,605
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.09 34.57 33.95 41.73 44.41 31.09 20.40 35.14%
EPS 4.50 3.07 5.28 3.70 5.56 1.96 -0.02 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.2547 1.2256 1.1944 1.1413 1.102 1.0613 1.0009 16.21%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.94 1.02 1.19 0.96 1.01 0.90 0.75 -
P/RPS 2.93 2.95 3.51 2.30 2.27 2.90 3.54 -11.81%
P/EPS 20.89 33.22 22.54 25.99 18.17 45.92 -3,750.00 -
EY 4.79 3.01 4.44 3.85 5.50 2.18 -0.03 -
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 1.00 0.84 0.92 0.85 0.72 2.75%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 28/04/04 19/02/04 21/11/03 28/08/03 22/05/03 -
Price 0.93 0.93 1.13 1.03 0.95 0.99 0.79 -
P/RPS 2.90 2.69 3.33 2.47 2.14 3.19 3.73 -15.40%
P/EPS 20.67 30.29 21.40 27.88 17.09 50.51 -3,950.00 -
EY 4.84 3.30 4.67 3.59 5.85 1.98 -0.03 -
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.95 0.90 0.86 0.93 0.76 -1.75%

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