[LYC] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -19.81%
YoY- -36.34%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 15,774 12,598 8,249 2,910 4,158 6,343 3,053 31.46%
PBT 599 808 -790 -1,028 -754 312 366 8.55%
Tax 2 0 0 0 0 7 0 -
NP 601 808 -790 -1,028 -754 319 366 8.61%
-
NP to SH 447 676 -845 -1,028 -754 318 366 3.38%
-
Tax Rate -0.33% 0.00% - - - -2.24% 0.00% -
Total Cost 15,173 11,790 9,039 3,938 4,912 6,024 2,687 33.42%
-
Net Worth 8,940 7,605 5,633 9,345 21,677 19,874 20,129 -12.64%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 282 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 8,940 7,605 5,633 9,345 21,677 19,874 20,129 -12.64%
NOSH 89,400 84,499 93,888 93,454 94,249 79,499 91,499 -0.38%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.81% 6.41% -9.58% -35.33% -18.13% 5.03% 11.99% -
ROE 5.00% 8.89% -15.00% -11.00% -3.48% 1.60% 1.82% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 17.64 14.91 8.79 3.11 4.41 7.98 3.34 31.94%
EPS 0.50 0.80 -0.90 -1.10 -0.80 0.40 0.40 3.78%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.10 0.09 0.06 0.10 0.23 0.25 0.22 -12.30%
Adjusted Per Share Value based on latest NOSH - 93,454
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.21 1.76 1.15 0.41 0.58 0.89 0.43 31.35%
EPS 0.06 0.09 -0.12 -0.14 -0.11 0.04 0.05 3.08%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.0125 0.0106 0.0079 0.0131 0.0303 0.0278 0.0282 -12.67%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.16 0.14 0.10 0.09 0.19 0.21 0.22 -
P/RPS 0.91 0.94 1.14 2.89 4.31 2.63 6.59 -28.09%
P/EPS 32.00 17.50 -11.11 -8.18 -23.75 52.50 55.00 -8.62%
EY 3.13 5.71 -9.00 -12.22 -4.21 1.90 1.82 9.45%
DY 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 1.60 1.56 1.67 0.90 0.83 0.84 1.00 8.14%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 18/08/10 27/08/09 28/08/08 27/08/07 25/08/06 30/08/05 -
Price 0.12 0.10 0.08 0.35 0.19 0.23 0.22 -
P/RPS 0.68 0.67 0.91 11.24 4.31 2.88 6.59 -31.50%
P/EPS 24.00 12.50 -8.89 -31.82 -23.75 57.50 55.00 -12.90%
EY 4.17 8.00 -11.25 -3.14 -4.21 1.74 1.82 14.81%
DY 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 1.20 1.11 1.33 3.50 0.83 0.92 1.00 3.08%

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