[LYC] QoQ TTM Result on 30-Sep-2020 [#2]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -8.14%
YoY- -82.96%
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 35,184 26,109 16,128 13,199 12,376 12,434 11,806 107.22%
PBT -9,961 -11,022 -14,358 -12,241 -11,277 -10,161 -8,090 14.89%
Tax -662 -329 -364 -108 -108 -108 -55 426.00%
NP -10,623 -11,351 -14,722 -12,349 -11,385 -10,269 -8,145 19.39%
-
NP to SH -12,118 -11,669 -14,048 -11,545 -10,676 -9,643 -7,846 33.65%
-
Tax Rate - - - - - - - -
Total Cost 45,807 37,460 30,850 25,548 23,761 22,703 19,951 74.12%
-
Net Worth 23,702 25,883 21,784 17,870 17,786 20,416 20,081 11.69%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 23,702 25,883 21,784 17,870 17,786 20,416 20,081 11.69%
NOSH 431,525 391,525 368,225 357,350 357,350 355,364 336,864 17.96%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -30.19% -43.48% -91.28% -93.56% -91.99% -82.59% -68.99% -
ROE -51.13% -45.08% -64.49% -64.60% -60.02% -47.23% -39.07% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.91 7.06 4.44 3.69 3.48 3.65 3.53 85.48%
EPS -3.07 -3.16 -3.87 -3.23 -3.00 -2.83 -2.34 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.06 0.05 0.05 0.06 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 357,350
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.92 3.65 2.26 1.85 1.73 1.74 1.65 107.30%
EPS -1.69 -1.63 -1.96 -1.61 -1.49 -1.35 -1.10 33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0362 0.0305 0.025 0.0249 0.0286 0.0281 11.77%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.26 0.27 0.33 0.365 0.33 0.17 0.30 -
P/RPS 2.92 3.82 7.43 9.88 9.49 4.65 8.50 -50.98%
P/EPS -8.48 -8.56 -8.53 -11.30 -11.00 -6.00 -12.80 -24.02%
EY -11.80 -11.69 -11.72 -8.85 -9.09 -16.67 -7.81 31.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 3.86 5.50 7.30 6.60 2.83 5.00 -9.15%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 25/11/20 28/08/20 25/06/20 28/02/20 -
Price 0.33 0.27 0.28 0.33 0.395 0.30 0.245 -
P/RPS 3.71 3.82 6.30 8.94 11.35 8.21 6.95 -34.22%
P/EPS -10.76 -8.56 -7.24 -10.22 -13.16 -10.59 -10.45 1.96%
EY -9.30 -11.69 -13.82 -9.79 -7.60 -9.45 -9.57 -1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 3.86 4.67 6.60 7.90 5.00 4.08 22.05%

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