[LYSAGHT] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 42.88%
YoY- 27550.0%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 12,775 13,344 14,373 14,117 17,351 18,467 12,927 -0.78%
PBT 1,084 2,586 1,820 3,013 2,283 3,003 1,159 -4.34%
Tax -367 -716 -542 -817 -746 -691 -343 4.59%
NP 717 1,870 1,278 2,196 1,537 2,312 816 -8.22%
-
NP to SH 717 1,870 1,278 2,196 1,537 2,312 816 -8.22%
-
Tax Rate 33.86% 27.69% 29.78% 27.12% 32.68% 23.01% 29.59% -
Total Cost 12,058 11,474 13,095 11,921 15,814 16,155 12,111 -0.29%
-
Net Worth 53,078 52,168 50,961 49,663 47,454 45,820 44,130 13.03%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 832 - - -
Div Payout % - - - - 54.14% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 53,078 52,168 50,961 49,663 47,454 45,820 44,130 13.03%
NOSH 41,686 41,555 41,628 41,590 41,605 41,582 41,632 0.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.61% 14.01% 8.89% 15.56% 8.86% 12.52% 6.31% -
ROE 1.35% 3.58% 2.51% 4.42% 3.24% 5.05% 1.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.65 32.11 34.53 33.94 41.70 44.41 31.05 -0.85%
EPS 1.72 4.50 3.07 5.28 3.70 5.56 1.96 -8.30%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.2733 1.2554 1.2242 1.1941 1.1406 1.1019 1.06 12.93%
Adjusted Per Share Value based on latest NOSH - 41,590
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.72 32.09 34.57 33.95 41.73 44.41 31.09 -0.79%
EPS 1.72 4.50 3.07 5.28 3.70 5.56 1.96 -8.30%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.2765 1.2547 1.2256 1.1944 1.1413 1.102 1.0613 13.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.95 0.94 1.02 1.19 0.96 1.01 0.90 -
P/RPS 3.10 2.93 2.95 3.51 2.30 2.27 2.90 4.52%
P/EPS 55.23 20.89 33.22 22.54 25.99 18.17 45.92 13.03%
EY 1.81 4.79 3.01 4.44 3.85 5.50 2.18 -11.61%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.75 0.75 0.83 1.00 0.84 0.92 0.85 -7.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 25/08/04 28/04/04 19/02/04 21/11/03 28/08/03 -
Price 0.98 0.93 0.93 1.13 1.03 0.95 0.99 -
P/RPS 3.20 2.90 2.69 3.33 2.47 2.14 3.19 0.20%
P/EPS 56.98 20.67 30.29 21.40 27.88 17.09 50.51 8.32%
EY 1.76 4.84 3.30 4.67 3.59 5.85 1.98 -7.51%
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.77 0.74 0.76 0.95 0.90 0.86 0.93 -11.77%

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