[LYSAGHT] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -107.03%
YoY- -104.15%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 51,540 48,196 56,468 33,928 30,556 36,808 34,020 7.16%
PBT 4,632 6,264 12,052 604 1,344 2,844 3,528 4.63%
Tax -996 -1,776 -3,268 -636 -572 -1,060 -1,076 -1.27%
NP 3,636 4,488 8,784 -32 772 1,784 2,452 6.78%
-
NP to SH 3,636 4,488 8,784 -32 772 1,784 2,452 6.78%
-
Tax Rate 21.50% 28.35% 27.12% 105.30% 42.56% 37.27% 30.50% -
Total Cost 47,904 43,708 47,684 33,960 29,784 35,024 31,568 7.19%
-
Net Worth 56,179 54,038 49,663 41,616 43,202 41,079 38,706 6.40%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 56,179 54,038 49,663 41,616 43,202 41,079 38,706 6.40%
NOSH 41,506 41,555 41,590 40,000 19,896 19,822 19,774 13.14%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.05% 9.31% 15.56% -0.09% 2.53% 4.85% 7.21% -
ROE 6.47% 8.31% 17.69% -0.08% 1.79% 4.34% 6.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 124.17 115.98 135.77 84.82 153.57 185.69 172.04 -5.28%
EPS 8.76 10.80 21.12 -0.08 3.88 9.00 12.40 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3535 1.3004 1.1941 1.0404 2.1713 2.0724 1.9574 -5.96%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 123.95 115.91 135.81 81.60 73.49 88.52 81.82 7.16%
EPS 8.74 10.79 21.13 -0.08 1.86 4.29 5.90 6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3511 1.2996 1.1944 1.0009 1.039 0.988 0.9309 6.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.87 0.92 1.19 0.75 1.38 0.72 1.46 -
P/RPS 0.70 0.79 0.88 0.88 0.90 0.39 0.85 -3.18%
P/EPS 9.93 8.52 5.63 -937.50 35.57 8.00 11.77 -2.79%
EY 10.07 11.74 17.75 -0.11 2.81 12.50 8.49 2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 1.00 0.72 0.64 0.35 0.75 -2.60%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 29/04/05 28/04/04 22/05/03 22/05/02 16/05/01 22/05/00 -
Price 0.78 0.84 1.13 0.79 1.21 0.65 1.31 -
P/RPS 0.63 0.72 0.83 0.93 0.79 0.35 0.76 -3.07%
P/EPS 8.90 7.78 5.35 -987.50 31.19 7.22 10.56 -2.80%
EY 11.23 12.86 18.69 -0.10 3.21 13.85 9.47 2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.95 0.76 0.56 0.31 0.67 -2.37%

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