[LYSAGHT] QoQ TTM Result on 30-Jun-2000 [#2]

Announcement Date
21-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 36,787 36,090 36,392 38,078 -4.49%
PBT 3,902 4,073 4,464 4,407 -14.96%
Tax -896 -900 -798 -963 -9.15%
NP 3,006 3,173 3,666 3,444 -16.57%
-
NP to SH 3,006 3,173 3,666 3,444 -16.57%
-
Tax Rate 22.96% 22.10% 17.88% 21.85% -
Total Cost 33,781 32,917 32,726 34,634 -3.26%
-
Net Worth 41,079 40,661 40,353 39,404 5.70%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 989 989 989 989 0.00%
Div Payout % 32.93% 31.20% 26.99% 28.73% -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 41,079 40,661 40,353 39,404 5.70%
NOSH 19,822 19,797 19,780 19,780 0.28%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 8.17% 8.79% 10.07% 9.04% -
ROE 7.32% 7.80% 9.08% 8.74% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 185.58 182.30 183.98 192.50 -4.75%
EPS 15.16 16.03 18.53 17.41 -16.83%
DPS 5.00 5.00 5.00 5.00 0.00%
NAPS 2.0724 2.0539 2.0401 1.9921 5.40%
Adjusted Per Share Value based on latest NOSH - 19,780
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 88.47 86.80 87.52 91.58 -4.49%
EPS 7.23 7.63 8.82 8.28 -16.52%
DPS 2.38 2.38 2.38 2.38 0.00%
NAPS 0.988 0.9779 0.9705 0.9477 5.70%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.72 0.74 0.88 1.05 -
P/RPS 0.39 0.41 0.48 0.55 -36.74%
P/EPS 4.75 4.62 4.75 6.03 -27.22%
EY 21.06 21.66 21.06 16.58 37.52%
DY 6.94 6.76 5.68 4.76 65.24%
P/NAPS 0.35 0.36 0.43 0.53 -42.46%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 16/05/01 27/02/01 20/11/00 21/08/00 -
Price 0.65 0.80 0.86 1.02 -
P/RPS 0.35 0.44 0.47 0.53 -42.46%
P/EPS 4.29 4.99 4.64 5.86 -33.99%
EY 23.33 20.03 21.55 17.07 51.61%
DY 7.69 6.25 5.81 4.90 82.27%
P/NAPS 0.31 0.39 0.42 0.51 -48.47%

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