[LAYHONG] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -4211.48%
YoY- -183.88%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG'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 40,399 46,176 34,580 36,351 32,333 34,327 26,787 31.34%
PBT -3,910 -1,964 -1,798 -4,494 216 910 80 -
Tax 1,197 797 763 1,986 -155 90 298 151.62%
NP -2,713 -1,167 -1,035 -2,508 61 1,000 378 -
-
NP to SH -2,713 -1,167 -1,035 -2,508 61 1,000 378 -
-
Tax Rate - - - - 71.76% -9.89% -372.50% -
Total Cost 43,112 47,343 35,615 38,859 32,272 33,327 26,409 38.43%
-
Net Worth 47,574 50,239 51,489 49,908 51,601 53,226 52,483 -6.30%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 406 - - -
Div Payout % - - - - 666.67% - - -
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 47,574 50,239 51,489 49,908 51,601 53,226 52,483 -6.30%
NOSH 41,996 41,978 42,073 41,967 40,666 42,016 42,000 -0.00%
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 -6.72% -2.53% -2.99% -6.90% 0.19% 2.91% 1.41% -
ROE -5.70% -2.32% -2.01% -5.03% 0.12% 1.88% 0.72% -
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 96.20 110.00 82.19 86.62 79.51 81.70 63.78 31.35%
EPS -6.46 -2.78 -2.46 -5.97 0.15 2.38 0.90 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1328 1.1968 1.2238 1.1892 1.2689 1.2668 1.2496 -6.30%
Adjusted Per Share Value based on latest NOSH - 41,967
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.33 6.09 4.56 4.80 4.27 4.53 3.54 31.20%
EPS -0.36 -0.15 -0.14 -0.33 0.01 0.13 0.05 -
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0628 0.0663 0.068 0.0659 0.0681 0.0703 0.0693 -6.32%
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 0.88 0.75 0.88 0.90 1.08 1.18 1.02 -
P/RPS 0.91 0.68 1.07 1.04 1.36 1.44 1.60 -31.23%
P/EPS -13.62 -26.98 -35.77 -15.06 720.00 49.58 113.33 -
EY -7.34 -3.71 -2.80 -6.64 0.14 2.02 0.88 -
DY 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.78 0.63 0.72 0.76 0.85 0.93 0.82 -3.26%
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 25/02/05 29/11/04 30/08/04 28/05/04 25/02/04 21/11/03 28/08/03 -
Price 0.69 0.80 0.85 0.92 1.00 1.00 1.20 -
P/RPS 0.72 0.73 1.03 1.06 1.26 1.22 1.88 -47.10%
P/EPS -10.68 -28.78 -34.55 -15.39 666.67 42.02 133.33 -
EY -9.36 -3.48 -2.89 -6.50 0.15 2.38 0.75 -
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.69 0.77 0.79 0.79 0.96 -25.98%

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