[LYSAGHT] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
20-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 72.35%
YoY- 72.62%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 39,876 25,660 33,539 25,635 24,269 -0.51%
PBT 4,313 685 3,652 2,802 1,474 -1.11%
Tax -1,193 -446 -1,124 -658 -232 -1.69%
NP 3,120 239 2,528 2,144 1,242 -0.95%
-
NP to SH 3,120 239 2,528 2,144 1,242 -0.95%
-
Tax Rate 27.66% 65.11% 30.78% 23.48% 15.74% -
Total Cost 36,756 25,421 31,011 23,491 23,027 -0.48%
-
Net Worth 45,839 43,430 43,223 40,387 37,075 -0.22%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 45,839 43,430 43,223 40,387 37,075 -0.22%
NOSH 41,600 41,929 19,796 19,796 19,808 -0.76%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.82% 0.93% 7.54% 8.36% 5.12% -
ROE 6.81% 0.55% 5.85% 5.31% 3.35% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 95.86 61.20 169.42 129.49 122.52 0.25%
EPS 7.50 0.57 12.77 10.83 6.27 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1019 1.0358 2.1834 2.0401 1.8717 0.55%
Adjusted Per Share Value based on latest NOSH - 19,780
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 95.90 61.71 80.66 61.65 58.37 -0.51%
EPS 7.50 0.57 6.08 5.16 2.99 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1024 1.0445 1.0395 0.9713 0.8917 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.01 0.86 0.69 0.88 0.00 -
P/RPS 1.05 1.41 0.41 0.68 0.00 -100.00%
P/EPS 13.47 150.88 5.40 8.13 0.00 -100.00%
EY 7.43 0.66 18.51 12.31 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.83 0.32 0.43 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/03 27/11/02 27/11/01 20/11/00 24/11/99 -
Price 0.95 0.82 0.96 0.86 0.00 -
P/RPS 0.99 1.34 0.57 0.66 0.00 -100.00%
P/EPS 12.67 143.86 7.52 7.94 0.00 -100.00%
EY 7.89 0.70 13.30 12.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.44 0.42 0.00 -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

Post a Comment