[LYC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 20.87%
YoY- 12.1%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 49,046 47,700 36,272 32,870 30,676 28,356 15,075 120.04%
PBT 3,152 3,076 -1,305 -2,524 -3,264 -3,368 -3,243 -
Tax 0 0 -1 -1 -2 -4 -5 -
NP 3,152 3,076 -1,306 -2,525 -3,266 -3,372 -3,248 -
-
NP to SH 2,634 2,564 -1,537 -2,701 -3,414 -3,448 -3,248 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 45,894 44,624 37,578 35,395 33,942 31,728 18,323 84.74%
-
Net Worth 7,902 6,410 6,316 5,285 5,390 6,034 7,217 6.24%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 7,902 6,410 6,316 5,285 5,390 6,034 7,217 6.24%
NOSH 87,800 91,571 90,235 88,086 89,842 86,200 90,222 -1.80%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.43% 6.45% -3.60% -7.68% -10.65% -11.89% -21.55% -
ROE 33.33% 40.00% -24.33% -51.11% -63.33% -57.14% -45.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 55.86 52.09 40.20 37.32 34.14 32.90 16.71 124.06%
EPS 3.00 2.80 -1.70 -3.07 -3.80 -4.00 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.07 0.06 0.06 0.07 0.08 8.19%
Adjusted Per Share Value based on latest NOSH - 79,749
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.86 6.67 5.07 4.60 4.29 3.97 2.11 119.93%
EPS 0.37 0.36 -0.21 -0.38 -0.48 -0.48 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.009 0.0088 0.0074 0.0075 0.0084 0.0101 6.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.14 0.12 0.12 0.09 0.10 0.08 0.12 -
P/RPS 0.25 0.23 0.30 0.24 0.29 0.24 0.72 -50.69%
P/EPS 4.67 4.29 -7.05 -2.93 -2.63 -2.00 -3.33 -
EY 21.43 23.33 -14.19 -34.07 -38.00 -50.00 -30.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.71 1.71 1.50 1.67 1.14 1.50 2.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 25/05/10 22/02/10 25/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.10 0.08 0.14 0.11 0.08 0.19 0.15 -
P/RPS 0.18 0.15 0.35 0.29 0.23 0.58 0.90 -65.90%
P/EPS 3.33 2.86 -8.22 -3.59 -2.11 -4.75 -4.17 -
EY 30.00 35.00 -12.17 -27.88 -47.50 -21.05 -24.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 2.00 1.83 1.33 2.71 1.88 -29.68%

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