[LAYHONG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -112.75%
YoY- -259.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 61,059 180,478 125,885 85,486 34,580 129,797 93,446 -24.71%
PBT 5,063 -3,811 -7,672 -3,762 -1,798 -3,288 1,207 160.32%
Tax -1,425 712 2,757 1,560 763 2,219 233 -
NP 3,638 -3,099 -4,915 -2,202 -1,035 -1,069 1,440 85.60%
-
NP to SH 2,713 -3,099 -4,915 -2,202 -1,035 -1,069 1,440 52.60%
-
Tax Rate 28.15% - - - - - -19.30% -
Total Cost 57,421 183,577 130,800 87,688 35,615 130,866 92,006 -26.99%
-
Net Worth 52,155 51,095 47,587 50,293 51,489 52,385 53,271 -1.40%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 419 419 -
Div Payout % - - - - - 0.00% 29.15% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 52,155 51,095 47,587 50,293 51,489 52,385 53,271 -1.40%
NOSH 41,996 42,016 42,008 42,022 42,073 41,982 41,982 0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.96% -1.72% -3.90% -2.58% -2.99% -0.82% 1.54% -
ROE 5.20% -6.07% -10.33% -4.38% -2.01% -2.04% 2.70% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 145.39 429.54 299.67 203.43 82.19 309.17 222.58 -24.73%
EPS 6.46 -7.38 -11.70 -5.24 -2.46 -2.55 3.43 52.56%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.2419 1.2161 1.1328 1.1968 1.2238 1.2478 1.2689 -1.42%
Adjusted Per Share Value based on latest NOSH - 41,978
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.06 23.82 16.62 11.28 4.56 17.13 12.33 -24.69%
EPS 0.36 -0.41 -0.65 -0.29 -0.14 -0.14 0.19 53.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.0688 0.0674 0.0628 0.0664 0.068 0.0691 0.0703 -1.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.68 0.79 0.88 0.75 0.88 0.90 1.08 -
P/RPS 0.47 0.18 0.29 0.37 1.07 0.29 0.49 -2.74%
P/EPS 10.53 -10.71 -7.52 -14.31 -35.77 -35.35 31.49 -51.85%
EY 9.50 -9.34 -13.30 -6.99 -2.80 -2.83 3.18 107.56%
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.93 -
P/NAPS 0.55 0.65 0.78 0.63 0.72 0.72 0.85 -25.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 27/05/05 25/02/05 29/11/04 30/08/04 28/05/04 25/02/04 -
Price 0.77 0.68 0.69 0.80 0.85 0.92 1.00 -
P/RPS 0.53 0.16 0.23 0.39 1.03 0.30 0.45 11.53%
P/EPS 11.92 -9.22 -5.90 -15.27 -34.55 -36.13 29.15 -44.93%
EY 8.39 -10.85 -16.96 -6.55 -2.89 -2.77 3.43 81.64%
DY 0.00 0.00 0.00 0.00 0.00 1.09 1.00 -
P/NAPS 0.62 0.56 0.61 0.67 0.69 0.74 0.79 -14.92%

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