[LYSAGHT] YoY Annualized Quarter Result on 31-Mar-2001 [#1]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Annualized Quarter Result
Revenue	56,468	33,928	30,556	36,808	34,020	13.49%
YoY %	66.43%	11.04%	-16.99%	8.20%	-	-
Horiz. %	165.98%	99.73%	89.82%	108.20%	100.00%	-
PBT	12,052	604	1,344	2,844	3,528	35.92%
YoY %	1,895.36%	-55.06%	-52.74%	-19.39%	-	-
Horiz. %	341.61%	17.12%	38.10%	80.61%	100.00%	-
Tax	-3,268	-636	-572	-1,060	-1,076	31.98%
YoY %	-413.84%	-11.19%	46.04%	1.49%	-	-
Horiz. %	303.72%	59.11%	53.16%	98.51%	100.00%	-
NP	8,784	-32	772	1,784	2,452	37.54%
YoY %	27,550.00%	-104.15%	-56.73%	-27.24%	-	-
Horiz. %	358.24%	-1.31%	31.48%	72.76%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	8,784	-32	772	1,784	2,452	37.54%
YoY %	27,550.00%	-104.15%	-56.73%	-27.24%	-	-
Horiz. %	358.24%	-1.31%	31.48%	72.76%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	27.12%	105.30%	42.56%	37.27%	30.50%	-
YoY %	-74.25%	147.42%	14.19%	22.20%	-	-
Horiz. %	88.92%	345.25%	139.54%	122.20%	100.00%	-
Total Cost	47,684	33,960	29,784	35,024	31,568	10.85%
YoY %	40.41%	14.02%	-14.96%	10.95%	-	-
Horiz. %	151.05%	107.58%	94.35%	110.95%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	49,663	41,616	43,202	41,079	38,706	6.42%
YoY %	19.34%	-3.67%	5.17%	6.13%	-	-
Horiz. %	128.31%	107.52%	111.62%	106.13%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	49,663	41,616	43,202	41,079	38,706	6.42%
YoY %	19.34%	-3.67%	5.17%	6.13%	-	-
Horiz. %	128.31%	107.52%	111.62%	106.13%	100.00%	-
NOSH	41,590	40,000	19,896	19,822	19,774	20.41%
YoY %	3.97%	101.05%	0.37%	0.24%	-	-
Horiz. %	210.33%	202.29%	100.62%	100.24%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	15.56%	-0.09%	2.53%	4.85%	7.21%	-
YoY %	17,388.89%	-103.56%	-47.84%	-32.73%	-	-
Horiz. %	215.81%	-1.25%	35.09%	67.27%	100.00%	-
ROE	17.69%	-0.08%	1.79%	4.34%	6.33%	-
YoY %	22,212.50%	-104.47%	-58.76%	-31.44%	-	-
Horiz. %	279.46%	-1.26%	28.28%	68.56%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	135.77	84.82	153.57	185.69	172.04	-5.74%
YoY %	60.07%	-44.77%	-17.30%	7.93%	-	-
Horiz. %	78.92%	49.30%	89.26%	107.93%	100.00%	-
EPS	21.12	-0.08	3.88	9.00	12.40	14.22%
YoY %	26,500.00%	-102.06%	-56.89%	-27.42%	-	-
Horiz. %	170.32%	-0.65%	31.29%	72.58%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.1941	1.0404	2.1713	2.0724	1.9574	-11.61%
YoY %	14.77%	-52.08%	4.77%	5.88%	-	-
Horiz. %	61.00%	53.15%	110.93%	105.88%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 19,822
RPS	135.81	81.60	73.49	88.52	81.82	13.49%
YoY %	66.43%	11.04%	-16.98%	8.19%	-	-
Horiz. %	165.99%	99.73%	89.82%	108.19%	100.00%	-
EPS	21.13	-0.08	1.86	4.29	5.90	37.53%
YoY %	26,512.50%	-104.30%	-56.64%	-27.29%	-	-
Horiz. %	358.14%	-1.36%	31.53%	72.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.1944	1.0009	1.039	0.988	0.9309	6.42%
YoY %	19.33%	-3.67%	5.16%	6.13%	-	-
Horiz. %	128.31%	107.52%	111.61%	106.13%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.19	0.75	1.38	0.72	1.46	-
P/RPS	0.88	0.88	0.90	0.39	0.85	0.87%
YoY %	0.00%	-2.22%	130.77%	-54.12%	-	-
Horiz. %	103.53%	103.53%	105.88%	45.88%	100.00%	-
P/EPS	5.63	-937.50	35.57	8.00	11.77	-16.82%
YoY %	100.60%	-2,735.65%	344.62%	-32.03%	-	-
Horiz. %	47.83%	-7,965.17%	302.21%	67.97%	100.00%	-
EY	17.75	-0.11	2.81	12.50	8.49	20.23%
YoY %	16,236.36%	-103.91%	-77.52%	47.23%	-	-
Horiz. %	209.07%	-1.30%	33.10%	147.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.00	0.72	0.64	0.35	0.75	7.45%
YoY %	38.89%	12.50%	82.86%	-53.33%	-	-
Horiz. %	133.33%	96.00%	85.33%	46.67%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	28/04/04	22/05/03	22/05/02	16/05/01	22/05/00	-
Price	1.13	0.79	1.21	0.65	1.31	-
P/RPS	0.83	0.93	0.79	0.35	0.76	2.22%
YoY %	-10.75%	17.72%	125.71%	-53.95%	-	-
Horiz. %	109.21%	122.37%	103.95%	46.05%	100.00%	-
P/EPS	5.35	-987.50	31.19	7.22	10.56	-15.62%
YoY %	100.54%	-3,266.08%	331.99%	-31.63%	-	-
Horiz. %	50.66%	-9,351.33%	295.36%	68.37%	100.00%	-
EY	18.69	-0.10	3.21	13.85	9.47	18.51%
YoY %	18,790.00%	-103.12%	-76.82%	46.25%	-	-
Horiz. %	197.36%	-1.06%	33.90%	146.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.95	0.76	0.56	0.31	0.67	9.11%
YoY %	25.00%	35.71%	80.65%	-53.73%	-	-
Horiz. %	141.79%	113.43%	83.58%	46.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos