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

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 242.15%
YoY- 141.84%
View:
Show?
Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 14,373 12,927 8,502 14,613 8,541 13.88%
PBT 1,820 1,159 -198 2,104 968 17.08%
Tax -542 -343 198 -578 -337 12.60%
NP 1,278 816 0 1,526 631 19.28%
-
NP to SH 1,278 816 -180 1,526 631 19.28%
-
Tax Rate 29.78% 29.59% - 27.47% 34.81% -
Total Cost 13,095 12,111 8,502 13,087 7,910 13.42%
-
Net Worth 50,961 44,130 43,170 42,619 39,404 6.63%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 50,961 44,130 43,170 42,619 39,404 6.63%
NOSH 41,628 41,632 41,860 19,792 19,780 20.42%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.89% 6.31% 0.00% 10.44% 7.39% -
ROE 2.51% 1.85% -0.42% 3.58% 1.60% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.53 31.05 20.31 73.83 43.18 -5.43%
EPS 3.07 1.96 -0.43 7.71 3.19 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2242 1.06 1.0313 2.1533 1.9921 -11.45%
Adjusted Per Share Value based on latest NOSH - 19,792
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.57 31.09 20.45 35.14 20.54 13.89%
EPS 3.07 1.96 -0.43 3.67 1.52 19.19%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2256 1.0613 1.0383 1.025 0.9477 6.63%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
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%
P/EPS 33.22 45.92 -244.19 10.38 32.92 0.22%
EY 3.01 2.18 -0.41 9.64 3.04 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.02 0.37 0.53 11.85%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
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%
P/EPS 30.29 50.51 -227.91 11.15 31.97 -1.33%
EY 3.30 1.98 -0.44 8.97 3.13 1.33%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.93 0.95 0.40 0.51 10.47%

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