[LYSAGHT] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -107.03%
YoY- -104.15%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 57,227 53,168 42,818 33,928 35,079 34,213 32,282 46.32%
PBT 6,596 5,750 2,620 604 932 913 276 724.90%
Tax -1,939 -1,590 -1,004 -636 -477 -594 -250 290.36%
NP 4,657 4,160 1,616 -32 455 318 26 3047.63%
-
NP to SH 4,657 4,160 1,616 -32 455 318 26 3047.63%
-
Tax Rate 29.40% 27.65% 38.32% 105.30% 51.18% 65.06% 90.58% -
Total Cost 52,570 49,008 41,202 33,960 34,624 33,894 32,256 38.36%
-
Net Worth 47,433 45,839 44,148 41,616 43,366 43,430 44,689 4.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 831 - - - 749 - - -
Div Payout % 17.85% - - - 164.83% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 47,433 45,839 44,148 41,616 43,366 43,430 44,689 4.04%
NOSH 41,564 41,600 41,649 40,000 41,666 41,929 43,333 -2.73%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.14% 7.82% 3.77% -0.09% 1.30% 0.93% 0.08% -
ROE 9.82% 9.08% 3.66% -0.08% 1.05% 0.73% 0.06% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 137.68 127.81 102.81 84.82 84.19 81.60 74.50 50.42%
EPS 11.20 10.00 3.88 -0.08 1.09 0.76 0.06 3135.24%
DPS 2.00 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 1.1412 1.1019 1.06 1.0404 1.0408 1.0358 1.0313 6.96%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 137.63 127.87 102.98 81.60 84.37 82.28 77.64 46.31%
EPS 11.20 10.00 3.89 -0.08 1.09 0.77 0.06 3135.24%
DPS 2.00 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 1.1408 1.1024 1.0618 1.0009 1.043 1.0445 1.0748 4.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 1.01 0.90 0.75 0.80 0.86 1.05 -
P/RPS 0.70 0.79 0.88 0.88 0.95 1.05 1.41 -37.22%
P/EPS 8.57 10.10 23.20 -937.50 73.26 113.16 1,750.00 -97.08%
EY 11.67 9.90 4.31 -0.11 1.37 0.88 0.06 3224.88%
DY 2.08 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 0.84 0.92 0.85 0.72 0.77 0.83 1.02 -12.10%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 21/11/03 28/08/03 22/05/03 28/02/03 27/11/02 27/08/02 -
Price 1.03 0.95 0.99 0.79 0.76 0.82 0.98 -
P/RPS 0.75 0.74 0.96 0.93 0.90 1.00 1.32 -31.32%
P/EPS 9.19 9.50 25.52 -987.50 69.60 107.89 1,633.33 -96.80%
EY 10.88 10.53 3.92 -0.10 1.44 0.93 0.06 3073.49%
DY 1.94 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.90 0.86 0.93 0.76 0.73 0.79 0.95 -3.53%

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