[LYSAGHT] YoY Cumulative 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- 58.2%
YoY- 329.95%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 40,772 29,685 27,954 28,490 21,409 16,141 23,815 9.37%
PBT 6,019 3,244 2,544 4,833 1,310 138 2,815 13.49%
Tax -1,544 -693 -790 -1,359 -502 -125 -843 10.60%
NP 4,475 2,551 1,754 3,474 808 13 1,972 14.62%
-
NP to SH 4,475 2,551 1,754 3,474 808 13 1,972 14.62%
-
Tax Rate 25.65% 21.36% 31.05% 28.12% 38.32% 90.58% 29.95% -
Total Cost 36,297 27,134 26,200 25,016 20,601 16,128 21,843 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 16 - - - - - - -
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 6.94% 4.39% 3.21% 6.82% 1.83% 0.03% 4.63% -
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 98.04 71.45 67.26 68.48 51.40 37.25 120.28 -3.34%
EPS 10.76 6.14 4.22 8.35 1.94 0.03 9.96 1.29%
DPS 0.04 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 98.06 71.39 67.23 68.52 51.49 38.82 57.28 9.36%
EPS 10.76 6.14 4.22 8.35 1.94 0.03 4.74 14.63%
DPS 0.04 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 1.17 1.19 1.22 1.49 1.75 2.82 0.67 9.73%
P/EPS 10.69 13.84 19.43 12.22 46.39 3,500.00 8.03 4.88%
EY 9.36 7.22 5.15 8.19 2.16 0.03 12.45 -4.64%
DY 0.03 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 1.05 1.18 1.20 1.36 1.93 2.63 0.71 6.73%
P/EPS 9.57 13.68 19.19 11.14 51.03 3,266.67 8.63 1.73%
EY 10.45 7.31 5.21 8.98 1.96 0.03 11.58 -1.69%
DY 0.04 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