[LYC] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 32.35%
YoY- 166.42%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 33,884 36,148 54,079 49,211 30,401 11,696 16,111 13.17%
PBT -3,023 -2,391 1,075 2,424 -2,831 -3,759 -10,300 -18.46%
Tax -1 0 2 0 -6 -8 11 -
NP -3,024 -2,391 1,077 2,424 -2,837 -3,767 -10,289 -18.44%
-
NP to SH -2,707 -2,369 535 1,972 -2,969 -3,767 -10,389 -20.06%
-
Tax Rate - - -0.19% 0.00% - - - -
Total Cost 36,908 38,539 53,002 46,787 33,238 15,463 26,400 5.73%
-
Net Worth 11,528 6,256 0 7,335 4,784 7,542 12,470 -1.29%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 282 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 11,528 6,256 0 7,335 4,784 7,542 12,470 -1.29%
NOSH 115,285 89,374 89,400 81,499 79,749 83,800 89,074 4.38%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -8.92% -6.61% 1.99% 4.93% -9.33% -32.21% -63.86% -
ROE -23.48% -37.87% 0.00% 26.88% -62.05% -49.95% -83.31% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.39 40.45 60.49 60.38 38.12 13.96 18.09 8.41%
EPS -2.35 -2.65 0.60 2.42 -3.72 -4.50 -11.66 -23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.10 0.07 0.00 0.09 0.06 0.09 0.14 -5.44%
Adjusted Per Share Value based on latest NOSH - 81,499
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.74 5.06 7.56 6.88 4.25 1.64 2.25 13.20%
EPS -0.38 -0.33 0.07 0.28 -0.42 -0.53 -1.45 -19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.0161 0.0088 0.00 0.0103 0.0067 0.0105 0.0174 -1.28%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.085 0.15 0.155 0.10 0.09 0.08 0.15 -
P/RPS 0.29 0.37 0.26 0.17 0.24 0.57 0.83 -16.06%
P/EPS -3.62 -5.66 25.90 4.13 -2.42 -1.78 -1.29 18.74%
EY -27.62 -17.67 3.86 24.20 -41.37 -56.19 -77.76 -15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 0.85 2.14 0.00 1.11 1.50 0.89 1.07 -3.76%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 23/11/11 24/11/10 25/11/09 14/11/08 27/11/07 -
Price 0.105 0.20 0.14 0.08 0.11 0.09 0.12 -
P/RPS 0.36 0.49 0.23 0.13 0.29 0.64 0.66 -9.60%
P/EPS -4.47 -7.55 23.39 3.31 -2.95 -2.00 -1.03 27.68%
EY -22.36 -13.25 4.27 30.25 -33.84 -49.95 -97.19 -21.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.65 -
P/NAPS 1.05 2.86 0.00 0.89 1.83 1.00 0.86 3.37%

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