[LYC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.95%
YoY- -29.53%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 34,673 35,594 38,996 37,728 33,730 35,389 35,158 -0.91%
PBT -2,959 -2,728 -2,370 -3,048 -3,292 -3,088 -3,086 -2.75%
Tax -1 -1 0 0 0 0 0 -
NP -2,960 -2,729 -2,370 -3,048 -3,292 -3,088 -3,086 -2.73%
-
NP to SH -2,735 -2,522 -2,172 -2,860 -3,009 -3,886 -2,958 -5.07%
-
Tax Rate - - - - - - - -
Total Cost 37,633 38,323 41,366 40,776 37,022 38,477 38,244 -1.06%
-
Net Worth 6,837 11,129 3,590 4,468 5,309 8,161 7,170 -3.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 6,837 11,129 3,590 4,468 5,309 8,161 7,170 -3.11%
NOSH 113,958 111,294 89,752 89,374 88,499 116,599 89,636 17.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.54% -7.67% -6.08% -8.08% -9.76% -8.73% -8.78% -
ROE -40.00% -22.67% -60.50% -64.00% -56.67% -47.62% -41.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.43 31.98 43.45 42.21 38.11 30.35 39.22 -15.52%
EPS -2.40 -2.27 -2.42 -3.20 -3.40 -3.33 -3.30 -19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.10 0.04 0.05 0.06 0.07 0.08 -17.40%
Adjusted Per Share Value based on latest NOSH - 89,374
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.85 4.98 5.45 5.28 4.72 4.95 4.92 -0.94%
EPS -0.38 -0.35 -0.30 -0.40 -0.42 -0.54 -0.41 -4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0156 0.005 0.0063 0.0074 0.0114 0.01 -2.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.09 0.085 0.145 0.14 0.17 0.15 0.14 -
P/RPS 0.30 0.27 0.33 0.33 0.45 0.49 0.36 -11.41%
P/EPS -3.75 -3.75 -5.99 -4.38 -5.00 -4.50 -4.24 -7.84%
EY -26.67 -26.67 -16.69 -22.86 -20.00 -22.22 -23.57 8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.85 3.63 2.80 2.83 2.14 1.75 -9.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 12/03/14 28/11/13 27/08/13 28/05/13 25/02/13 29/11/12 27/08/12 -
Price 0.085 0.105 0.085 0.15 0.14 0.20 0.13 -
P/RPS 0.28 0.33 0.20 0.36 0.37 0.66 0.33 -10.34%
P/EPS -3.54 -4.63 -3.51 -4.69 -4.12 -6.00 -3.94 -6.87%
EY -28.24 -21.59 -28.47 -21.33 -24.29 -16.67 -25.38 7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.05 2.13 3.00 2.33 2.86 1.63 -8.76%

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