[LAYHONG] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -287.28%
YoY- -373.81%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 180,478 167,846 170,972 138,320 129,797 124,594 122,226 29.63%
PBT -3,811 -10,229 -7,524 -7,192 -3,288 1,609 1,980 -
Tax 712 3,676 3,120 3,052 2,219 310 776 -5.57%
NP -3,099 -6,553 -4,404 -4,140 -1,069 1,920 2,756 -
-
NP to SH -3,099 -6,553 -4,404 -4,140 -1,069 1,920 2,756 -
-
Tax Rate - - - - - -19.27% -39.19% -
Total Cost 183,577 174,399 175,376 142,460 130,866 122,674 119,470 33.12%
-
Net Worth 51,095 47,587 50,293 51,489 52,385 53,271 53,221 -2.67%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 419 559 - -
Div Payout % - - - - 0.00% 29.15% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 51,095 47,587 50,293 51,489 52,385 53,271 53,221 -2.67%
NOSH 42,016 42,008 42,022 42,073 41,982 41,982 42,012 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -1.72% -3.90% -2.58% -2.99% -0.82% 1.54% 2.25% -
ROE -6.07% -13.77% -8.76% -8.04% -2.04% 3.60% 5.18% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 429.54 399.55 406.85 328.76 309.17 296.78 290.93 29.63%
EPS -7.38 -15.60 -10.48 -9.84 -2.55 4.57 6.56 -
DPS 0.00 0.00 0.00 0.00 1.00 1.33 0.00 -
NAPS 1.2161 1.1328 1.1968 1.2238 1.2478 1.2689 1.2668 -2.68%
Adjusted Per Share Value based on latest NOSH - 42,073
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.85 22.18 22.59 18.28 17.15 16.46 16.15 29.65%
EPS -0.41 -0.87 -0.58 -0.55 -0.14 0.25 0.36 -
DPS 0.00 0.00 0.00 0.00 0.06 0.07 0.00 -
NAPS 0.0675 0.0629 0.0665 0.068 0.0692 0.0704 0.0703 -2.67%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.79 0.88 0.75 0.88 0.90 1.08 1.18 -
P/RPS 0.18 0.22 0.18 0.27 0.29 0.36 0.41 -42.20%
P/EPS -10.71 -5.64 -7.16 -8.94 -35.35 23.62 17.99 -
EY -9.34 -17.73 -13.97 -11.18 -2.83 4.23 5.56 -
DY 0.00 0.00 0.00 0.00 1.11 1.23 0.00 -
P/NAPS 0.65 0.78 0.63 0.72 0.72 0.85 0.93 -21.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 29/11/04 30/08/04 28/05/04 25/02/04 21/11/03 -
Price 0.68 0.69 0.80 0.85 0.92 1.00 1.00 -
P/RPS 0.16 0.17 0.20 0.26 0.30 0.34 0.34 -39.47%
P/EPS -9.22 -4.42 -7.63 -8.64 -36.13 21.87 15.24 -
EY -10.85 -22.61 -13.10 -11.58 -2.77 4.57 6.56 -
DY 0.00 0.00 0.00 0.00 1.09 1.33 0.00 -
P/NAPS 0.56 0.61 0.67 0.69 0.74 0.79 0.79 -20.48%

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