[LYC] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LYC] LYC HEALTHCARE BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.1%
YoY- 52.68%
Quarter Report
Latest QR
Upcoming QR
LYC's Result
LYC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 33,730 51,940 49,431 36,272 15,075 13,490 20,523 8.62%
PBT -3,292 1,217 1,635 -1,305 -3,243 -10,821 1,067 -
Tax 0 2 0 -1 -5 17 -121 -
NP -3,292 1,219 1,635 -1,306 -3,248 -10,804 946 -
-
NP to SH -3,009 638 1,201 -1,537 -3,248 -10,804 585 -
-
Tax Rate - -0.16% 0.00% - - - 11.34% -
Total Cost 37,022 50,721 47,796 37,578 18,323 24,294 19,577 11.19%
-
Net Worth 5,309 9,114 7,778 6,316 7,217 10,714 20,057 -19.85%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 267 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 5,309 9,114 7,778 6,316 7,217 10,714 20,057 -19.85%
NOSH 88,499 91,142 86,428 90,235 90,222 89,289 83,571 0.95%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -9.76% 2.35% 3.31% -3.60% -21.55% -80.09% 4.61% -
ROE -56.67% 7.00% 15.44% -24.33% -45.00% -100.83% 2.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.11 56.99 57.19 40.20 16.71 15.11 24.56 7.59%
EPS -3.40 0.70 1.30 -1.70 -3.60 -12.10 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.06 0.10 0.09 0.07 0.08 0.12 0.24 -20.61%
Adjusted Per Share Value based on latest NOSH - 81,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.72 7.26 6.91 5.07 2.11 1.89 2.87 8.63%
EPS -0.42 0.09 0.17 -0.21 -0.45 -1.51 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.0074 0.0127 0.0109 0.0088 0.0101 0.015 0.0281 -19.92%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.17 0.15 0.15 0.12 0.12 0.11 0.25 -
P/RPS 0.45 0.26 0.26 0.30 0.72 0.73 1.02 -12.73%
P/EPS -5.00 21.43 10.79 -7.05 -3.33 -0.91 35.71 -
EY -20.00 4.67 9.26 -14.19 -30.00 -110.00 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 2.83 1.50 1.67 1.71 1.50 0.92 1.04 18.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 23/02/11 22/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.14 0.19 0.10 0.14 0.15 0.11 0.22 -
P/RPS 0.37 0.33 0.17 0.35 0.90 0.73 0.90 -13.75%
P/EPS -4.12 27.14 7.20 -8.22 -4.17 -0.91 31.43 -
EY -24.29 3.68 13.90 -12.17 -24.00 -110.00 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 2.33 1.90 1.11 2.00 1.88 0.92 0.92 16.73%

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