[LYC] YoY TTM Result on 31-Dec-2016

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- -23.85%
YoY- 69.66%
Quarter Report
View:
Show?
TTM Result
31/12/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Revenue 32,533 43,567 42,555 39,788 39,524 -17.64%
PBT -432 54 -399 -1,473 -1,640 -73.56%
Tax -50 -350 -350 -487 -487 -89.66%
NP -482 -296 -749 -1,960 -2,127 -77.24%
-
NP to SH -592 -144 -460 -1,574 -1,951 -69.55%
-
Tax Rate - 648.15% - - - -
Total Cost 33,015 43,863 43,304 41,748 41,651 -20.68%
-
Net Worth 45,499 10,799 9,738 9,750 10,029 351.80%
Dividend
31/12/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Net Worth 45,499 10,799 9,738 9,750 10,029 351.80%
NOSH 197,826 180,000 194,761 195,000 200,588 -1.37%
Ratio Analysis
31/12/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
NP Margin -1.48% -0.68% -1.76% -4.93% -5.38% -
ROE -1.30% -1.33% -4.72% -16.14% -19.45% -
Per Share
31/12/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
RPS 16.45 24.20 21.85 20.40 19.70 -16.45%
EPS -0.30 -0.08 -0.24 -0.81 -0.97 -68.97%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.06 0.05 0.05 0.05 358.08%
Adjusted Per Share Value based on latest NOSH - 197,826
31/12/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
RPS 4.55 6.09 5.95 5.57 5.53 -17.67%
EPS -0.08 -0.02 -0.06 -0.22 -0.27 -70.27%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0636 0.0151 0.0136 0.0136 0.014 352.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Date 30/12/16 31/03/15 30/06/15 30/09/15 31/12/15 -
Price 0.255 0.125 0.085 0.065 0.07 -
P/RPS 1.55 0.52 0.39 0.32 0.36 328.84%
P/EPS -85.21 -156.25 -35.99 -8.05 -7.20 1075.50%
EY -1.17 -0.64 -2.78 -12.42 -13.89 -91.51%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.08 1.70 1.30 1.40 -20.66%
Price Multiplier on Announcement Date
31/12/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Date 22/02/17 28/05/15 27/08/15 27/11/15 29/02/16 -
Price 0.245 0.095 0.055 0.08 0.055 -
P/RPS 1.49 0.39 0.25 0.39 0.28 429.71%
P/EPS -81.87 -118.75 -23.29 -9.91 -5.65 1338.48%
EY -1.22 -0.84 -4.29 -10.09 -17.68 -93.04%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.58 1.10 1.60 1.10 -2.71%

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