[LYSAGHT] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -16.85%
YoY- -83.99%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 49,295 40,347 35,922 34,586 32,313 32,518 38,629 17.63%
PBT 4,560 2,104 747 932 878 1,168 3,470 19.95%
Tax -1,225 -855 -494 -478 -332 -292 -888 23.89%
NP 3,335 1,249 253 454 546 876 2,582 18.58%
-
NP to SH 3,335 1,249 253 454 546 876 2,582 18.58%
-
Tax Rate 26.86% 40.64% 66.13% 51.29% 37.81% 25.00% 25.59% -
Total Cost 45,960 39,098 35,669 34,132 31,767 31,642 36,047 17.56%
-
Net Worth 45,820 44,130 41,616 41,228 43,350 43,170 43,202 3.99%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 45,820 44,130 41,616 41,228 43,350 43,170 43,202 3.99%
NOSH 41,582 41,632 40,000 41,228 41,851 41,860 19,896 63.39%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.77% 3.10% 0.70% 1.31% 1.69% 2.69% 6.68% -
ROE 7.28% 2.83% 0.61% 1.10% 1.26% 2.03% 5.98% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 118.55 96.91 89.81 83.89 77.21 77.68 194.15 -28.00%
EPS 8.02 3.00 0.63 1.10 1.30 2.09 12.98 -27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1019 1.06 1.0404 1.00 1.0358 1.0313 2.1713 -36.35%
Adjusted Per Share Value based on latest NOSH - 41,228
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 118.55 97.03 86.39 83.18 77.71 78.21 92.90 17.63%
EPS 8.02 3.00 0.61 1.09 1.31 2.11 6.21 18.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.102 1.0613 1.0009 0.9915 1.0426 1.0383 1.039 3.99%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.01 0.90 0.75 0.80 0.86 1.05 1.38 -
P/RPS 0.85 0.93 0.84 0.95 1.11 1.35 0.71 12.73%
P/EPS 12.59 30.00 118.58 72.65 65.92 50.18 10.63 11.93%
EY 7.94 3.33 0.84 1.38 1.52 1.99 9.40 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 0.72 0.80 0.83 1.02 0.64 27.34%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 22/05/03 28/02/03 27/11/02 27/08/02 22/05/02 -
Price 0.95 0.99 0.79 0.76 0.82 0.98 1.21 -
P/RPS 0.80 1.02 0.88 0.91 1.06 1.26 0.62 18.50%
P/EPS 11.85 33.00 124.90 69.02 62.85 46.83 9.32 17.34%
EY 8.44 3.03 0.80 1.45 1.59 2.14 10.72 -14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.93 0.76 0.76 0.79 0.95 0.56 33.07%

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