[LYSAGHT] QoQ TTM Result on 30-Sep-2002 [#3]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -37.67%
YoY- -84.65%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 40,347 35,922 34,586 32,313 32,518 38,629 40,685 -0.55%
PBT 2,104 747 932 878 1,168 3,470 3,845 -33.17%
Tax -855 -494 -478 -332 -292 -888 -1,010 -10.53%
NP 1,249 253 454 546 876 2,582 2,835 -42.18%
-
NP to SH 1,249 253 454 546 876 2,582 2,835 -42.18%
-
Tax Rate 40.64% 66.13% 51.29% 37.81% 25.00% 25.59% 26.27% -
Total Cost 39,098 35,669 34,132 31,767 31,642 36,047 37,850 2.19%
-
Net Worth 44,130 41,616 41,228 43,350 43,170 43,202 39,469 7.74%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 44,130 41,616 41,228 43,350 43,170 43,202 39,469 7.74%
NOSH 41,632 40,000 41,228 41,851 41,860 19,896 19,734 64.71%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.10% 0.70% 1.31% 1.69% 2.69% 6.68% 6.97% -
ROE 2.83% 0.61% 1.10% 1.26% 2.03% 5.98% 7.18% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 96.91 89.81 83.89 77.21 77.68 194.15 206.16 -39.62%
EPS 3.00 0.63 1.10 1.30 2.09 12.98 14.37 -64.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.0404 1.00 1.0358 1.0313 2.1713 2.00 -34.58%
Adjusted Per Share Value based on latest NOSH - 41,851
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 97.03 86.39 83.18 77.71 78.21 92.90 97.85 -0.56%
EPS 3.00 0.61 1.09 1.31 2.11 6.21 6.82 -42.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0613 1.0009 0.9915 1.0426 1.0383 1.039 0.9492 7.74%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.90 0.75 0.80 0.86 1.05 1.38 1.00 -
P/RPS 0.93 0.84 0.95 1.11 1.35 0.71 0.49 53.47%
P/EPS 30.00 118.58 72.65 65.92 50.18 10.63 6.96 165.56%
EY 3.33 0.84 1.38 1.52 1.99 9.40 14.37 -62.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.80 0.83 1.02 0.64 0.50 42.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 22/05/03 28/02/03 27/11/02 27/08/02 22/05/02 26/02/02 -
Price 0.99 0.79 0.76 0.82 0.98 1.21 1.04 -
P/RPS 1.02 0.88 0.91 1.06 1.26 0.62 0.50 61.05%
P/EPS 33.00 124.90 69.02 62.85 46.83 9.32 7.24 175.67%
EY 3.03 0.80 1.45 1.59 2.14 10.72 13.81 -63.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.76 0.76 0.79 0.95 0.56 0.52 47.49%

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