[LYC] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
12-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 18,175 39,524 43,193 34,673 33,730 51,940 49,431 -12.88%
PBT -5,388 -1,640 -915 -2,959 -3,292 1,217 1,635 -
Tax -54 -488 -349 -1 0 2 0 -
NP -5,442 -2,128 -1,264 -2,960 -3,292 1,219 1,635 -
-
NP to SH -5,153 -1,952 -1,204 -2,735 -3,009 638 1,201 -
-
Tax Rate - - - - - -0.16% 0.00% -
Total Cost 23,617 41,652 44,457 37,633 37,022 50,721 47,796 -9.26%
-
Net Worth 20,663 9,858 11,113 6,837 5,309 9,114 7,778 14.42%
Dividend
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 20,663 9,858 11,113 6,837 5,309 9,114 7,778 14.42%
NOSH 258,178 197,171 185,230 113,958 88,499 91,142 86,428 16.28%
Ratio Analysis
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -29.94% -5.38% -2.93% -8.54% -9.76% 2.35% 3.31% -
ROE -24.94% -19.80% -10.83% -40.00% -56.67% 7.00% 15.44% -
Per Share
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.04 20.05 23.32 30.43 38.11 56.99 57.19 -25.08%
EPS -2.30 -0.99 -0.65 -2.40 -3.40 0.70 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.05 0.06 0.06 0.06 0.10 0.09 -1.61%
Adjusted Per Share Value based on latest NOSH - 120,285
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.54 5.53 6.04 4.85 4.72 7.26 6.91 -12.89%
EPS -0.72 -0.27 -0.17 -0.38 -0.42 0.09 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0138 0.0155 0.0096 0.0074 0.0127 0.0109 14.39%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/03/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.39 0.07 0.08 0.09 0.17 0.15 0.15 -
P/RPS 5.54 0.35 0.34 0.30 0.45 0.26 0.26 52.47%
P/EPS -19.55 -7.07 -12.31 -3.75 -5.00 21.43 10.79 -
EY -5.12 -14.14 -8.13 -26.67 -20.00 4.67 9.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 1.40 1.33 1.50 2.83 1.50 1.67 15.93%
Price Multiplier on Announcement Date
31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/05/18 29/02/16 26/02/15 12/03/14 25/02/13 23/02/12 23/02/11 -
Price 0.39 0.055 0.095 0.085 0.14 0.19 0.10 -
P/RPS 5.54 0.27 0.41 0.28 0.37 0.33 0.17 61.67%
P/EPS -19.55 -5.56 -14.62 -3.54 -4.12 27.14 7.20 -
EY -5.12 -18.00 -6.84 -28.24 -24.29 3.68 13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 1.10 1.58 1.42 2.33 1.90 1.11 22.65%

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