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

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2016
Profit Trend
QoQ- 1.69%
YoY- -1231.94%
View:
Show?
TTM Result
31/03/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Revenue 41,673 43,567 42,555 39,788 39,524 23.65%
PBT -1,417 54 -399 -1,473 -1,640 -44.35%
Tax -484 -350 -350 -487 -487 -2.44%
NP -1,901 -296 -749 -1,960 -2,127 -36.27%
-
NP to SH -1,918 -144 -460 -1,574 -1,951 -6.61%
-
Tax Rate - 648.15% - - - -
Total Cost 43,574 43,863 43,304 41,748 41,651 19.84%
-
Net Worth 10,000 10,799 9,738 9,750 10,029 -1.15%
Dividend
31/03/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Net Worth 10,000 10,799 9,738 9,750 10,029 -1.15%
NOSH 200,000 180,000 194,761 195,000 200,588 -1.17%
Ratio Analysis
31/03/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
NP Margin -4.56% -0.68% -1.76% -4.93% -5.38% -
ROE -19.18% -1.33% -4.72% -16.14% -19.45% -
Per Share
31/03/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
RPS 20.84 24.20 21.85 20.40 19.70 25.31%
EPS -0.96 -0.08 -0.24 -0.81 -0.97 -4.07%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.05 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 200,000
31/03/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
RPS 5.83 6.09 5.95 5.57 5.53 23.60%
EPS -0.27 -0.02 -0.06 -0.22 -0.27 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.014 0.0151 0.0136 0.0136 0.014 0.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Date 31/03/16 31/03/15 30/06/15 30/09/15 31/12/15 -
Price 0.06 0.125 0.085 0.065 0.07 -
P/RPS 0.29 0.52 0.39 0.32 0.36 -57.99%
P/EPS -6.26 -156.25 -35.99 -8.05 -7.20 -42.94%
EY -15.98 -0.64 -2.78 -12.42 -13.89 75.45%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.08 1.70 1.30 1.40 -46.11%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/06/15 30/09/15 31/12/15 CAGR
Date 25/05/16 28/05/15 27/08/15 27/11/15 29/02/16 -
Price 0.07 0.095 0.055 0.08 0.055 -
P/RPS 0.34 0.39 0.25 0.39 0.28 117.87%
P/EPS -7.30 -118.75 -23.29 -9.91 -5.65 179.46%
EY -13.70 -0.84 -4.29 -10.09 -17.68 -64.04%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.58 1.10 1.60 1.10 163.08%

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