[LYSAGHT] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -20.9%
YoY- 329.95%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 81,544 59,370 55,908 56,980 42,818 32,282 47,630 9.37%
PBT 12,038 6,488 5,088 9,666 2,620 276 5,630 13.49%
Tax -3,088 -1,386 -1,580 -2,718 -1,004 -250 -1,686 10.60%
NP 8,950 5,102 3,508 6,948 1,616 26 3,944 14.62%
-
NP to SH 8,950 5,102 3,508 6,948 1,616 26 3,944 14.62%
-
Tax Rate 25.65% 21.36% 31.05% 28.12% 38.32% 90.58% 29.95% -
Total Cost 72,594 54,268 52,400 50,032 41,202 32,256 43,686 8.82%
-
Net Worth 64,463 58,166 54,685 50,932 44,148 44,689 42,633 7.13%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 33 - - - - - - -
Div Payout % 0.37% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 64,463 58,166 54,685 50,932 44,148 44,689 42,633 7.13%
NOSH 41,589 41,547 41,563 41,604 41,649 43,333 19,799 13.16%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.98% 8.59% 6.27% 12.19% 3.77% 0.08% 8.28% -
ROE 13.88% 8.77% 6.41% 13.64% 3.66% 0.06% 9.25% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 196.07 142.90 134.51 136.96 102.81 74.50 240.57 -3.35%
EPS 21.52 12.28 8.44 16.70 3.88 0.06 19.92 1.29%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.40 1.3157 1.2242 1.06 1.0313 2.1533 -5.32%
Adjusted Per Share Value based on latest NOSH - 41,628
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 196.11 142.78 134.46 137.04 102.98 77.64 114.55 9.37%
EPS 21.52 12.27 8.44 16.71 3.89 0.06 9.49 14.61%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5503 1.3989 1.3152 1.2249 1.0618 1.0748 1.0253 7.13%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.15 0.85 0.82 1.02 0.90 1.05 0.80 -
P/RPS 0.59 0.59 0.61 0.74 0.88 1.41 0.33 10.16%
P/EPS 5.34 6.92 9.72 6.11 23.20 1,750.00 4.02 4.84%
EY 18.71 14.45 10.29 16.37 4.31 0.06 24.90 -4.64%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.62 0.83 0.85 1.02 0.37 12.24%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 22/08/06 18/08/05 25/08/04 28/08/03 27/08/02 29/08/01 -
Price 1.03 0.84 0.81 0.93 0.99 0.98 0.86 -
P/RPS 0.53 0.59 0.60 0.68 0.96 1.32 0.36 6.65%
P/EPS 4.79 6.84 9.60 5.57 25.52 1,633.33 4.32 1.73%
EY 20.89 14.62 10.42 17.96 3.92 0.06 23.16 -1.70%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.62 0.76 0.93 0.95 0.40 8.70%

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