[LYSAGHT] YoY Cumulative Quarter Result on 30-Jun-2000 [#2]

Announcement Date
21-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 102.94%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 21,409 16,141 23,815 17,046 7.89%
PBT 1,310 138 2,815 1,850 -10.86%
Tax -502 -125 -843 -606 -6.08%
NP 808 13 1,972 1,244 -13.39%
-
NP to SH 808 13 1,972 1,244 -13.39%
-
Tax Rate 38.32% 90.58% 29.95% 32.76% -
Total Cost 20,601 16,128 21,843 15,802 9.24%
-
Net Worth 44,148 44,689 42,633 39,461 3.81%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 44,148 44,689 42,633 39,461 3.81%
NOSH 41,649 43,333 19,799 19,808 28.11%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.77% 0.08% 8.28% 7.30% -
ROE 1.83% 0.03% 4.63% 3.15% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 51.40 37.25 120.28 86.05 -15.78%
EPS 1.94 0.03 9.96 6.28 -32.39%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.0313 2.1533 1.9921 -18.96%
Adjusted Per Share Value based on latest NOSH - 19,780
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 51.49 38.82 57.28 41.00 7.88%
EPS 1.94 0.03 4.74 2.99 -13.42%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.0618 1.0748 1.0253 0.949 3.81%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.90 1.05 0.80 1.05 -
P/RPS 1.75 2.82 0.67 1.22 12.77%
P/EPS 46.39 3,500.00 8.03 16.72 40.51%
EY 2.16 0.03 12.45 5.98 -28.78%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.02 0.37 0.53 17.05%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/03 27/08/02 29/08/01 21/08/00 -
Price 0.99 0.98 0.86 1.02 -
P/RPS 1.93 2.63 0.71 1.19 17.49%
P/EPS 51.03 3,266.67 8.63 16.24 46.46%
EY 1.96 0.03 11.58 6.16 -31.73%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.40 0.51 22.17%

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