[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -221.31%
YoY- -1243.09%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 96,530 68,362 43,161 19,852 81,964 60,738 40,069 79.80%
PBT 1,406 -2,264 -2,614 -1,867 1,256 -95 -117 -
Tax -332 339 462 1,867 -97 896 643 -
NP 1,074 -1,925 -2,152 0 1,159 801 526 61.01%
-
NP to SH 1,074 -1,925 -2,152 -1,406 1,159 801 526 61.01%
-
Tax Rate 23.61% - - - 7.72% - - -
Total Cost 95,456 70,287 45,313 19,852 80,805 59,937 39,543 80.04%
-
Net Worth 50,256 47,231 46,661 49,734 42,483 42,054 41,720 13.22%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 405 404 - - - - - -
Div Payout % 37.74% 0.00% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 50,256 47,231 46,661 49,734 42,483 42,054 41,720 13.22%
NOSH 40,532 40,441 33,468 26,231 17,507 17,489 17,475 75.31%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.11% -2.82% -4.99% 0.00% 1.41% 1.32% 1.31% -
ROE 2.14% -4.08% -4.61% -2.83% 2.73% 1.90% 1.26% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 238.16 169.04 128.96 75.68 468.16 347.29 229.29 2.56%
EPS 2.63 -4.76 -6.43 -5.36 6.62 4.58 3.01 -8.61%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2399 1.1679 1.3942 1.896 2.4266 2.4046 2.3874 -35.41%
Adjusted Per Share Value based on latest NOSH - 26,231
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 12.76 9.03 5.70 2.62 10.83 8.03 5.29 79.95%
EPS 0.14 -0.25 -0.28 -0.19 0.15 0.11 0.07 58.80%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0624 0.0617 0.0657 0.0561 0.0556 0.0551 13.25%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.77 0.95 1.13 1.25 2.71 2.60 1.98 -
P/RPS 0.32 0.56 0.88 1.65 0.58 0.75 0.86 -48.29%
P/EPS 29.06 -19.96 -17.57 -23.32 40.94 56.77 65.78 -42.02%
EY 3.44 -5.01 -5.69 -4.29 2.44 1.76 1.52 72.46%
DY 1.30 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.81 0.66 1.12 1.08 0.83 -17.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 28/11/02 22/08/02 20/05/02 26/02/02 23/11/01 -
Price 0.90 0.94 1.15 1.23 1.45 2.20 2.30 -
P/RPS 0.38 0.56 0.89 1.63 0.31 0.63 1.00 -47.56%
P/EPS 33.97 -19.75 -17.88 -22.95 21.90 48.03 76.41 -41.77%
EY 2.94 -5.06 -5.59 -4.36 4.57 2.08 1.31 71.50%
DY 1.11 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.82 0.65 0.60 0.91 0.96 -16.70%

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