[LYC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -18.69%
YoY- 12.1%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 26,542 42,334 37,687 24,653 9,327 11,121 15,533 9.33%
PBT -2,316 1,293 1,853 -1,893 -2,305 -9,367 2,000 -
Tax 0 2 0 -1 0 25 -107 -
NP -2,316 1,295 1,853 -1,894 -2,305 -9,342 1,893 -
-
NP to SH -2,915 814 1,480 -2,026 -2,305 -9,342 1,632 -
-
Tax Rate - -0.15% 0.00% - - - 5.35% -
Total Cost 28,858 41,039 35,834 26,547 11,632 20,463 13,640 13.29%
-
Net Worth 8,162 9,044 7,835 5,285 7,978 12,575 23,573 -16.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 269 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 8,162 9,044 7,835 5,285 7,978 12,575 23,573 -16.18%
NOSH 116,600 90,444 87,058 88,086 88,653 89,826 90,666 4.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -8.73% 3.06% 4.92% -7.68% -24.71% -84.00% 12.19% -
ROE -35.71% 9.00% 18.89% -38.33% -28.89% -74.29% 6.92% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.76 46.81 43.29 27.99 10.52 12.38 17.13 4.84%
EPS -2.50 0.90 1.70 -2.30 -2.60 -10.40 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.07 0.10 0.09 0.06 0.09 0.14 0.26 -19.62%
Adjusted Per Share Value based on latest NOSH - 79,749
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.71 5.92 5.27 3.45 1.30 1.56 2.17 9.34%
EPS -0.41 0.11 0.21 -0.28 -0.32 -1.31 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.0114 0.0127 0.011 0.0074 0.0112 0.0176 0.033 -16.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.155 0.10 0.09 0.08 0.15 0.24 -
P/RPS 0.66 0.33 0.23 0.32 0.76 1.21 1.40 -11.76%
P/EPS -6.00 17.22 5.88 -3.91 -3.08 -1.44 13.33 -
EY -16.67 5.81 17.00 -25.56 -32.50 -69.33 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 2.14 1.55 1.11 1.50 0.89 1.07 0.92 15.09%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 24/11/10 25/11/09 14/11/08 27/11/07 30/11/06 -
Price 0.20 0.14 0.08 0.11 0.09 0.12 0.24 -
P/RPS 0.88 0.30 0.18 0.39 0.86 0.97 1.40 -7.44%
P/EPS -8.00 15.56 4.71 -4.78 -3.46 -1.15 13.33 -
EY -12.50 6.43 21.25 -20.91 -28.89 -86.67 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 2.86 1.40 0.89 1.83 1.00 0.86 0.92 20.78%

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