[LYSAGHT] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5150.0%
YoY- 6115.39%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 59,370 55,908 56,980 42,818 32,282 47,630 34,092 9.68%
PBT 6,488 5,088 9,666 2,620 276 5,630 3,700 9.80%
Tax -1,386 -1,580 -2,718 -1,004 -250 -1,686 -1,212 2.25%
NP 5,102 3,508 6,948 1,616 26 3,944 2,488 12.70%
-
NP to SH 5,102 3,508 6,948 1,616 26 3,944 2,488 12.70%
-
Tax Rate 21.36% 31.05% 28.12% 38.32% 90.58% 29.95% 32.76% -
Total Cost 54,268 52,400 50,032 41,202 32,256 43,686 31,604 9.42%
-
Net Worth 58,166 54,685 50,932 44,148 44,689 42,633 39,461 6.67%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 58,166 54,685 50,932 44,148 44,689 42,633 39,461 6.67%
NOSH 41,547 41,563 41,604 41,649 43,333 19,799 19,808 13.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.59% 6.27% 12.19% 3.77% 0.08% 8.28% 7.30% -
ROE 8.77% 6.41% 13.64% 3.66% 0.06% 9.25% 6.30% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 142.90 134.51 136.96 102.81 74.50 240.57 172.10 -3.04%
EPS 12.28 8.44 16.70 3.88 0.06 19.92 12.56 -0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.3157 1.2242 1.06 1.0313 2.1533 1.9921 -5.70%
Adjusted Per Share Value based on latest NOSH - 41,632
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 142.78 134.46 137.04 102.98 77.64 114.55 81.99 9.68%
EPS 12.27 8.44 16.71 3.89 0.06 9.49 5.98 12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3989 1.3152 1.2249 1.0618 1.0748 1.0253 0.949 6.67%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.85 0.82 1.02 0.90 1.05 0.80 1.05 -
P/RPS 0.59 0.61 0.74 0.88 1.41 0.33 0.61 -0.55%
P/EPS 6.92 9.72 6.11 23.20 1,750.00 4.02 8.36 -3.10%
EY 14.45 10.29 16.37 4.31 0.06 24.90 11.96 3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.83 0.85 1.02 0.37 0.53 2.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 18/08/05 25/08/04 28/08/03 27/08/02 29/08/01 21/08/00 -
Price 0.84 0.81 0.93 0.99 0.98 0.86 1.02 -
P/RPS 0.59 0.60 0.68 0.96 1.32 0.36 0.59 0.00%
P/EPS 6.84 9.60 5.57 25.52 1,633.33 4.32 8.12 -2.81%
EY 14.62 10.42 17.96 3.92 0.06 23.16 12.31 2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.76 0.93 0.95 0.40 0.51 2.74%

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