[LYSAGHT] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -71.94%
YoY- -56.73%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 35,079 34,213 32,282 30,556 40,685 44,718 47,630 -18.40%
PBT 932 913 276 1,344 3,824 4,869 5,630 -69.75%
Tax -477 -594 -250 -572 -1,073 -1,498 -1,686 -56.80%
NP 455 318 26 772 2,751 3,370 3,944 -76.20%
-
NP to SH 455 318 26 772 2,751 3,370 3,944 -76.20%
-
Tax Rate 51.18% 65.06% 90.58% 42.56% 28.06% 30.77% 29.95% -
Total Cost 34,624 33,894 32,256 29,784 37,934 41,348 43,686 -14.32%
-
Net Worth 43,366 43,430 44,689 43,202 42,733 43,223 42,633 1.13%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 749 - - - 989 - - -
Div Payout % 164.83% - - - 35.97% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 43,366 43,430 44,689 43,202 42,733 43,223 42,633 1.13%
NOSH 41,666 41,929 43,333 19,896 19,791 19,796 19,799 63.99%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.30% 0.93% 0.08% 2.53% 6.76% 7.54% 8.28% -
ROE 1.05% 0.73% 0.06% 1.79% 6.44% 7.80% 9.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 84.19 81.60 74.50 153.57 205.57 225.89 240.57 -50.24%
EPS 1.09 0.76 0.06 3.88 13.90 17.03 19.92 -85.51%
DPS 1.80 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.0408 1.0358 1.0313 2.1713 2.1592 2.1834 2.1533 -38.32%
Adjusted Per Share Value based on latest NOSH - 19,896
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 84.37 82.28 77.64 73.49 97.85 107.55 114.55 -18.39%
EPS 1.09 0.77 0.06 1.86 6.62 8.11 9.49 -76.27%
DPS 1.80 0.00 0.00 0.00 2.38 0.00 0.00 -
NAPS 1.043 1.0445 1.0748 1.039 1.0277 1.0395 1.0253 1.14%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.80 0.86 1.05 1.38 1.00 0.69 0.80 -
P/RPS 0.95 1.05 1.41 0.90 0.49 0.31 0.33 101.97%
P/EPS 73.26 113.16 1,750.00 35.57 7.19 4.05 4.02 588.86%
EY 1.37 0.88 0.06 2.81 13.90 24.68 24.90 -85.45%
DY 2.25 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.77 0.83 1.02 0.64 0.46 0.32 0.37 62.78%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 27/08/02 22/05/02 26/02/02 27/11/01 29/08/01 -
Price 0.76 0.82 0.98 1.21 1.04 0.96 0.86 -
P/RPS 0.90 1.00 1.32 0.79 0.51 0.42 0.36 83.89%
P/EPS 69.60 107.89 1,633.33 31.19 7.48 5.64 4.32 534.67%
EY 1.44 0.93 0.06 3.21 13.37 17.74 23.16 -84.22%
DY 2.37 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 0.73 0.79 0.95 0.56 0.48 0.44 0.40 49.17%

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