[LYC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.22%
YoY- -571.63%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,696 19,498 9,432 33,730 26,542 17,579 9,108 104.67%
PBT -2,046 -1,185 -762 -3,292 -2,316 -1,543 -579 131.82%
Tax -1 0 0 0 0 0 0 -
NP -2,047 -1,185 -762 -3,292 -2,316 -1,543 -579 131.89%
-
NP to SH -1,892 -1,086 -715 -3,009 -2,915 -1,479 -552 127.15%
-
Tax Rate - - - - - - - -
Total Cost 28,743 20,683 10,194 37,022 28,858 19,122 9,687 106.35%
-
Net Worth 11,129 3,590 4,468 5,309 8,162 7,170 8,279 21.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 11,129 3,590 4,468 5,309 8,162 7,170 8,279 21.77%
NOSH 111,294 89,752 89,374 88,499 116,600 89,636 91,999 13.52%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -7.67% -6.08% -8.08% -9.76% -8.73% -8.78% -6.36% -
ROE -17.00% -30.25% -16.00% -56.67% -35.71% -20.63% -6.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.99 21.72 10.55 38.11 22.76 19.61 9.90 80.31%
EPS -1.70 -1.21 -0.80 -3.40 -2.50 -1.65 -0.60 100.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.04 0.05 0.06 0.07 0.08 0.09 7.26%
Adjusted Per Share Value based on latest NOSH - 90,555
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.73 2.73 1.32 4.72 3.71 2.46 1.27 104.95%
EPS -0.26 -0.15 -0.10 -0.42 -0.41 -0.21 -0.08 119.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0156 0.005 0.0063 0.0074 0.0114 0.01 0.0116 21.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.145 0.14 0.17 0.15 0.14 0.14 -
P/RPS 0.35 0.67 1.33 0.45 0.66 0.71 1.41 -60.46%
P/EPS -5.00 -11.98 -17.50 -5.00 -6.00 -8.48 -23.33 -64.15%
EY -20.00 -8.34 -5.71 -20.00 -16.67 -11.79 -4.29 178.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 3.63 2.80 2.83 2.14 1.75 1.56 -33.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 28/05/13 25/02/13 29/11/12 27/08/12 29/05/12 -
Price 0.105 0.085 0.15 0.14 0.20 0.13 0.14 -
P/RPS 0.44 0.39 1.42 0.37 0.88 0.66 1.41 -53.96%
P/EPS -6.18 -7.02 -18.75 -4.12 -8.00 -7.88 -23.33 -58.72%
EY -16.19 -14.24 -5.33 -24.29 -12.50 -12.69 -4.29 142.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.13 3.00 2.33 2.86 1.63 1.56 -23.17%

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