[LYC] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.26%
YoY- 21.18%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 45,362 41,013 36,177 30,401 25,162 19,823 15,075 108.84%
PBT 1,887 289 -1,322 -2,831 -2,990 -3,228 -3,243 -
Tax 0 0 -1 -6 -5 -5 -5 -
NP 1,887 289 -1,323 -2,837 -2,995 -3,233 -3,248 -
-
NP to SH 1,490 -31 -1,534 -2,969 -3,069 -3,252 -3,248 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 43,475 40,724 37,500 33,238 28,157 23,056 18,323 78.17%
-
Net Worth 7,605 6,410 5,739 4,784 5,633 6,034 6,858 7.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 7,605 6,410 5,739 4,784 5,633 6,034 6,858 7.15%
NOSH 84,499 91,571 81,999 79,749 93,888 86,200 85,727 -0.95%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.16% 0.70% -3.66% -9.33% -11.90% -16.31% -21.55% -
ROE 19.59% -0.48% -26.72% -62.05% -54.48% -53.89% -47.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.68 44.79 44.12 38.12 26.80 23.00 17.58 110.90%
EPS 1.76 -0.03 -1.87 -3.72 -3.27 -3.77 -3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.07 0.06 0.06 0.07 0.08 8.19%
Adjusted Per Share Value based on latest NOSH - 79,749
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.34 5.74 5.06 4.25 3.52 2.77 2.11 108.64%
EPS 0.21 0.00 -0.21 -0.42 -0.43 -0.45 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.009 0.008 0.0067 0.0079 0.0084 0.0096 6.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.14 0.12 0.12 0.09 0.10 0.08 0.12 -
P/RPS 0.26 0.27 0.27 0.24 0.37 0.35 0.68 -47.41%
P/EPS 7.94 -354.47 -6.41 -2.42 -3.06 -2.12 -3.17 -
EY 12.60 -0.28 -15.59 -41.37 -32.69 -47.16 -31.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.71 1.71 1.50 1.67 1.14 1.50 2.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 25/05/10 22/02/10 25/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.10 0.08 0.14 0.11 0.08 0.19 0.15 -
P/RPS 0.19 0.18 0.32 0.29 0.30 0.83 0.85 -63.26%
P/EPS 5.67 -236.31 -7.48 -2.95 -2.45 -5.04 -3.96 -
EY 17.63 -0.42 -13.36 -33.84 -40.86 -19.86 -25.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 2.00 1.83 1.33 2.71 1.88 -29.68%

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