[LYC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -58.38%
YoY- 9.47%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 20,523 15,533 9,821 3,478 14,090 10,886 5,673 135.10%
PBT 1,067 2,000 1,239 927 1,985 1,872 1,158 -5.29%
Tax -121 -107 -53 -227 -91 -59 0 -
NP 946 1,893 1,186 700 1,894 1,813 1,158 -12.57%
-
NP to SH 585 1,632 1,018 867 2,083 1,853 1,158 -36.49%
-
Tax Rate 11.34% 5.35% 4.28% 24.49% 4.58% 3.15% 0.00% -
Total Cost 19,577 13,640 8,635 2,778 12,196 9,073 4,515 165.19%
-
Net Worth 20,057 23,573 23,136 26,009 21,697 15,441 14,985 21.38%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 20,057 23,573 23,136 26,009 21,697 15,441 14,985 21.38%
NOSH 83,571 90,666 92,545 108,374 86,791 77,208 68,117 14.56%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.61% 12.19% 12.08% 20.13% 13.44% 16.65% 20.41% -
ROE 2.92% 6.92% 4.40% 3.33% 9.60% 12.00% 7.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.56 17.13 10.61 3.21 16.23 14.10 8.33 105.21%
EPS 0.70 1.80 1.10 0.80 2.40 2.40 1.70 -44.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.26 0.25 0.24 0.25 0.20 0.22 5.95%
Adjusted Per Share Value based on latest NOSH - 108,374
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.87 2.17 1.37 0.49 1.97 1.52 0.79 135.76%
EPS 0.08 0.23 0.14 0.12 0.29 0.26 0.16 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.033 0.0324 0.0364 0.0303 0.0216 0.021 21.36%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.24 0.21 0.24 0.21 0.22 0.22 -
P/RPS 1.02 1.40 1.98 7.48 1.29 1.56 2.64 -46.86%
P/EPS 35.71 13.33 19.09 30.00 8.75 9.17 12.94 96.38%
EY 2.80 7.50 5.24 3.33 11.43 10.91 7.73 -49.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.92 0.84 1.00 0.84 1.10 1.00 2.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 25/08/06 26/05/06 27/02/06 29/11/05 30/08/05 -
Price 0.22 0.24 0.23 0.20 0.25 0.21 0.22 -
P/RPS 0.90 1.40 2.17 6.23 1.54 1.49 2.64 -51.10%
P/EPS 31.43 13.33 20.91 25.00 10.42 8.75 12.94 80.40%
EY 3.18 7.50 4.78 4.00 9.60 11.43 7.73 -44.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 0.92 0.83 1.00 1.05 1.00 -5.39%

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