[LYSAGHT] QoQ 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- 56.49%
YoY- -48.91%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 16,061 13,438 15,905 12,049 12,775 13,344 14,373 7.66%
PBT 1,750 695 978 1,566 1,084 2,586 1,820 -2.57%
Tax -438 -224 -346 -444 -367 -716 -542 -13.20%
NP 1,312 471 632 1,122 717 1,870 1,278 1.76%
-
NP to SH 1,312 471 632 1,122 717 1,870 1,278 1.76%
-
Tax Rate 25.03% 32.23% 35.38% 28.35% 33.86% 27.69% 29.78% -
Total Cost 14,749 12,967 15,273 10,927 12,058 11,474 13,095 8.22%
-
Net Worth 41,543 54,402 54,705 54,038 53,078 52,168 50,961 -12.70%
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 41,543 54,402 54,705 54,038 53,078 52,168 50,961 -12.70%
NOSH 41,543 41,681 41,578 41,555 41,686 41,555 41,628 -0.13%
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 8.17% 3.50% 3.97% 9.31% 5.61% 14.01% 8.89% -
ROE 3.16% 0.87% 1.16% 2.08% 1.35% 3.58% 2.51% -
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 38.66 32.24 38.25 28.99 30.65 32.11 34.53 7.80%
EPS 3.16 1.13 1.52 2.70 1.72 4.50 3.07 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.3052 1.3157 1.3004 1.2733 1.2554 1.2242 -12.58%
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 38.63 32.32 38.25 28.98 30.72 32.09 34.57 7.66%
EPS 3.16 1.13 1.52 2.70 1.72 4.50 3.07 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9991 1.3084 1.3157 1.2996 1.2765 1.2547 1.2256 -12.70%
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 1.94 2.45 2.14 3.17 3.10 2.93 2.95 -24.31%
P/EPS 23.75 69.91 53.95 34.07 55.23 20.89 33.22 -19.99%
EY 4.21 1.43 1.85 2.93 1.81 4.79 3.01 24.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.61 0.62 0.71 0.75 0.75 0.83 -6.51%
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 2.20 2.39 2.12 2.90 3.20 2.90 2.69 -12.51%
P/EPS 26.91 68.14 53.29 31.11 56.98 20.67 30.29 -7.56%
EY 3.72 1.47 1.88 3.21 1.76 4.84 3.30 8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.59 0.62 0.65 0.77 0.74 0.76 7.72%

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