[LYSAGHT] YoY Quarter Result on 30-Jun-2001 [#2]

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	14,373	12,927	8,502	14,613	8,541	13.88%
YoY %	11.19%	52.05%	-41.82%	71.09%	-	-
Horiz. %	168.28%	151.35%	99.54%	171.09%	100.00%	-
PBT	1,820	1,159	-198	2,104	968	17.08%
YoY %	57.03%	685.35%	-109.41%	117.36%	-	-
Horiz. %	188.02%	119.73%	-20.45%	217.36%	100.00%	-
Tax	-542	-343	198	-578	-337	12.60%
YoY %	-58.02%	-273.23%	134.26%	-71.51%	-	-
Horiz. %	160.83%	101.78%	-58.75%	171.51%	100.00%	-
NP	1,278	816	0	1,526	631	19.28%
YoY %	56.62%	0.00%	0.00%	141.84%	-	-
Horiz. %	202.54%	129.32%	0.00%	241.84%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,278	816	-180	1,526	631	19.28%
YoY %	56.62%	553.33%	-111.80%	141.84%	-	-
Horiz. %	202.54%	129.32%	-28.53%	241.84%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	29.78%	29.59%	-	27.47%	34.81%	-
YoY %	0.64%	0.00%	-	-21.09%	-	-
Horiz. %	85.55%	85.00%	-	78.91%	100.00%	-
Total Cost	13,095	12,111	8,502	13,087	7,910	13.42%
YoY %	8.12%	42.45%	-35.03%	65.45%	-	-
Horiz. %	165.55%	153.11%	107.48%	165.45%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	50,961	44,130	43,170	42,619	39,404	6.63%
YoY %	15.48%	2.22%	1.29%	8.16%	-	-
Horiz. %	129.33%	111.99%	109.56%	108.16%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	50,961	44,130	43,170	42,619	39,404	6.63%
YoY %	15.48%	2.22%	1.29%	8.16%	-	-
Horiz. %	129.33%	111.99%	109.56%	108.16%	100.00%	-
NOSH	41,628	41,632	41,860	19,792	19,780	20.42%
YoY %	-0.01%	-0.54%	111.50%	0.06%	-	-
Horiz. %	210.46%	210.48%	211.63%	100.06%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	8.89%	6.31%	0.00%	10.44%	7.39%	-
YoY %	40.89%	0.00%	0.00%	41.27%	-	-
Horiz. %	120.30%	85.39%	0.00%	141.27%	100.00%	-
ROE	2.51%	1.85%	-0.42%	3.58%	1.60%	-
YoY %	35.68%	540.48%	-111.73%	123.75%	-	-
Horiz. %	156.88%	115.62%	-26.25%	223.75%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	34.53	31.05	20.31	73.83	43.18	-5.43%
YoY %	11.21%	52.88%	-72.49%	70.98%	-	-
Horiz. %	79.97%	71.91%	47.04%	170.98%	100.00%	-
EPS	3.07	1.96	-0.43	7.71	3.19	-0.95%
YoY %	56.63%	555.81%	-105.58%	141.69%	-	-
Horiz. %	96.24%	61.44%	-13.48%	241.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.2242	1.06	1.0313	2.1533	1.9921	-11.45%
YoY %	15.49%	2.78%	-52.11%	8.09%	-	-
Horiz. %	61.45%	53.21%	51.77%	108.09%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 19,792
RPS	34.57	31.09	20.45	35.14	20.54	13.89%
YoY %	11.19%	52.03%	-41.80%	71.08%	-	-
Horiz. %	168.31%	151.36%	99.56%	171.08%	100.00%	-
EPS	3.07	1.96	-0.43	3.67	1.52	19.19%
YoY %	56.63%	555.81%	-111.72%	141.45%	-	-
Horiz. %	201.97%	128.95%	-28.29%	241.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.2256	1.0613	1.0383	1.025	0.9477	6.63%
YoY %	15.48%	2.22%	1.30%	8.16%	-	-
Horiz. %	129.32%	111.99%	109.56%	108.16%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.02	0.90	1.05	0.80	1.05	-
P/RPS	2.95	2.90	5.17	1.08	2.43	4.96%
YoY %	1.72%	-43.91%	378.70%	-55.56%	-	-
Horiz. %	121.40%	119.34%	212.76%	44.44%	100.00%	-
P/EPS	33.22	45.92	-244.19	10.38	32.92	0.22%
YoY %	-27.66%	118.81%	-2,452.50%	-68.47%	-	-
Horiz. %	100.91%	139.49%	-741.77%	31.53%	100.00%	-
EY	3.01	2.18	-0.41	9.64	3.04	-0.24%
YoY %	38.07%	631.71%	-104.25%	217.11%	-	-
Horiz. %	99.01%	71.71%	-13.49%	317.11%	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	0.83	0.85	1.02	0.37	0.53	11.85%
YoY %	-2.35%	-16.67%	175.68%	-30.19%	-	-
Horiz. %	156.60%	160.38%	192.45%	69.81%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	25/08/04	28/08/03	27/08/02	29/08/01	21/08/00	-
Price	0.93	0.99	0.98	0.86	1.02	-
P/RPS	2.69	3.19	4.83	1.16	2.36	3.32%
YoY %	-15.67%	-33.95%	316.38%	-50.85%	-	-
Horiz. %	113.98%	135.17%	204.66%	49.15%	100.00%	-
P/EPS	30.29	50.51	-227.91	11.15	31.97	-1.33%
YoY %	-40.03%	122.16%	-2,144.04%	-65.12%	-	-
Horiz. %	94.75%	157.99%	-712.89%	34.88%	100.00%	-
EY	3.30	1.98	-0.44	8.97	3.13	1.33%
YoY %	66.67%	550.00%	-104.91%	186.58%	-	-
Horiz. %	105.43%	63.26%	-14.06%	286.58%	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	0.76	0.93	0.95	0.40	0.51	10.47%
YoY %	-18.28%	-2.11%	137.50%	-21.57%	-	-
Horiz. %	149.02%	182.35%	186.27%	78.43%	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