[LYSAGHT] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -61.66%
YoY- -53.35%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,438 15,905 12,049 12,775 13,344 14,373 14,117 -3.22%
PBT 695 978 1,566 1,084 2,586 1,820 3,013 -62.35%
Tax -224 -346 -444 -367 -716 -542 -817 -57.76%
NP 471 632 1,122 717 1,870 1,278 2,196 -64.13%
-
NP to SH 471 632 1,122 717 1,870 1,278 2,196 -64.13%
-
Tax Rate 32.23% 35.38% 28.35% 33.86% 27.69% 29.78% 27.12% -
Total Cost 12,967 15,273 10,927 12,058 11,474 13,095 11,921 5.76%
-
Net Worth 54,402 54,705 54,038 53,078 52,168 50,961 49,663 6.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 54,402 54,705 54,038 53,078 52,168 50,961 49,663 6.25%
NOSH 41,681 41,578 41,555 41,686 41,555 41,628 41,590 0.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.50% 3.97% 9.31% 5.61% 14.01% 8.89% 15.56% -
ROE 0.87% 1.16% 2.08% 1.35% 3.58% 2.51% 4.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.24 38.25 28.99 30.65 32.11 34.53 33.94 -3.36%
EPS 1.13 1.52 2.70 1.72 4.50 3.07 5.28 -64.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3052 1.3157 1.3004 1.2733 1.2554 1.2242 1.1941 6.10%
Adjusted Per Share Value based on latest NOSH - 41,686
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.32 38.25 28.98 30.72 32.09 34.57 33.95 -3.22%
EPS 1.13 1.52 2.70 1.72 4.50 3.07 5.28 -64.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3084 1.3157 1.2996 1.2765 1.2547 1.2256 1.1944 6.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.82 0.92 0.95 0.94 1.02 1.19 -
P/RPS 2.45 2.14 3.17 3.10 2.93 2.95 3.51 -21.29%
P/EPS 69.91 53.95 34.07 55.23 20.89 33.22 22.54 112.53%
EY 1.43 1.85 2.93 1.81 4.79 3.01 4.44 -52.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.71 0.75 0.75 0.83 1.00 -28.05%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 18/08/05 29/04/05 28/02/05 26/11/04 25/08/04 28/04/04 -
Price 0.77 0.81 0.84 0.98 0.93 0.93 1.13 -
P/RPS 2.39 2.12 2.90 3.20 2.90 2.69 3.33 -19.82%
P/EPS 68.14 53.29 31.11 56.98 20.67 30.29 21.40 116.28%
EY 1.47 1.88 3.21 1.76 4.84 3.30 4.67 -53.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.65 0.77 0.74 0.76 0.95 -27.18%

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