[LYSAGHT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -81.49%
YoY- -48.91%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 57,453 41,392 27,954 12,049 54,609 41,834 28,490 59.41%
PBT 4,989 3,239 2,544 1,566 8,503 7,419 4,833 2.13%
Tax -1,452 -1,014 -790 -444 -2,442 -2,075 -1,359 4.49%
NP 3,537 2,225 1,754 1,122 6,061 5,344 3,474 1.20%
-
NP to SH 3,537 2,225 1,754 1,122 6,061 5,344 3,474 1.20%
-
Tax Rate 29.10% 31.31% 31.05% 28.35% 28.72% 27.97% 28.12% -
Total Cost 53,916 39,167 26,200 10,927 48,548 36,490 25,016 66.61%
-
Net Worth 55,753 54,257 54,685 54,038 52,931 52,209 50,932 6.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 55,753 54,257 54,685 54,038 52,931 52,209 50,932 6.19%
NOSH 41,607 41,570 41,563 41,555 41,570 41,587 41,604 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.16% 5.38% 6.27% 9.31% 11.10% 12.77% 12.19% -
ROE 6.34% 4.10% 3.21% 2.08% 11.45% 10.24% 6.82% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 138.08 99.57 67.26 28.99 131.36 100.59 68.48 59.40%
EPS 8.51 5.35 4.22 2.70 14.58 12.85 8.35 1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.3052 1.3157 1.3004 1.2733 1.2554 1.2242 6.19%
Adjusted Per Share Value based on latest NOSH - 41,555
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 138.17 99.55 67.23 28.98 131.33 100.61 68.52 59.40%
EPS 8.51 5.35 4.22 2.70 14.58 12.85 8.35 1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3409 1.3049 1.3152 1.2996 1.273 1.2556 1.2249 6.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.75 0.79 0.82 0.92 0.95 0.94 1.02 -
P/RPS 0.54 0.79 1.22 3.17 0.72 0.93 1.49 -49.07%
P/EPS 8.82 14.76 19.43 34.07 6.52 7.32 12.22 -19.48%
EY 11.33 6.78 5.15 2.93 15.35 13.67 8.19 24.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.62 0.71 0.75 0.75 0.83 -23.01%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 22/11/05 18/08/05 29/04/05 28/02/05 26/11/04 25/08/04 -
Price 0.85 0.77 0.81 0.84 0.98 0.93 0.93 -
P/RPS 0.62 0.77 1.20 2.90 0.75 0.92 1.36 -40.68%
P/EPS 10.00 14.39 19.19 31.11 6.72 7.24 11.14 -6.92%
EY 10.00 6.95 5.21 3.21 14.88 13.82 8.98 7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.62 0.65 0.77 0.74 0.76 -11.72%

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