[LYSAGHT] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Cumulative Result
Revenue	28,490	21,409	16,141	23,815	17,046	13.69%
YoY %	33.07%	32.64%	-32.22%	39.71%	-	-
Horiz. %	167.14%	125.60%	94.69%	139.71%	100.00%	-
PBT	4,833	1,310	138	2,815	1,850	27.11%
YoY %	268.93%	849.28%	-95.10%	52.16%	-	-
Horiz. %	261.24%	70.81%	7.46%	152.16%	100.00%	-
Tax	-1,359	-502	-125	-843	-606	22.35%
YoY %	-170.72%	-301.60%	85.17%	-39.11%	-	-
Horiz. %	224.26%	82.84%	20.63%	139.11%	100.00%	-
NP	3,474	808	13	1,972	1,244	29.24%
YoY %	329.95%	6,115.38%	-99.34%	58.52%	-	-
Horiz. %	279.26%	64.95%	1.05%	158.52%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	3,474	808	13	1,972	1,244	29.24%
YoY %	329.95%	6,115.38%	-99.34%	58.52%	-	-
Horiz. %	279.26%	64.95%	1.05%	158.52%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	28.12%	38.32%	90.58%	29.95%	32.76%	-
YoY %	-26.62%	-57.69%	202.44%	-8.58%	-	-
Horiz. %	85.84%	116.97%	276.50%	91.42%	100.00%	-
Total Cost	25,016	20,601	16,128	21,843	15,802	12.16%
YoY %	21.43%	27.73%	-26.16%	38.23%	-	-
Horiz. %	158.31%	130.37%	102.06%	138.23%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	50,932	44,148	44,689	42,633	39,461	6.58%
YoY %	15.37%	-1.21%	4.82%	8.04%	-	-
Horiz. %	129.07%	111.88%	113.25%	108.04%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	50,932	44,148	44,689	42,633	39,461	6.58%
YoY %	15.37%	-1.21%	4.82%	8.04%	-	-
Horiz. %	129.07%	111.88%	113.25%	108.04%	100.00%	-
NOSH	41,604	41,649	43,333	19,799	19,808	20.37%
YoY %	-0.11%	-3.89%	118.86%	-0.05%	-	-
Horiz. %	210.04%	210.26%	218.77%	99.95%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	12.19%	3.77%	0.08%	8.28%	7.30%	-
YoY %	223.34%	4,612.50%	-99.03%	13.42%	-	-
Horiz. %	166.99%	51.64%	1.10%	113.42%	100.00%	-
ROE	6.82%	1.83%	0.03%	4.63%	3.15%	-
YoY %	272.68%	6,000.00%	-99.35%	46.98%	-	-
Horiz. %	216.51%	58.10%	0.95%	146.98%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	68.48	51.40	37.25	120.28	86.05	-5.54%
YoY %	33.23%	37.99%	-69.03%	39.78%	-	-
Horiz. %	79.58%	59.73%	43.29%	139.78%	100.00%	-
EPS	8.35	1.94	0.03	9.96	6.28	7.37%
YoY %	330.41%	6,366.67%	-99.70%	58.60%	-	-
Horiz. %	132.96%	30.89%	0.48%	158.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.2242	1.06	1.0313	2.1533	1.9921	-11.45%
YoY %	15.49%	2.78%	-52.11%	8.09%	-	-
Horiz. %	61.45%	53.21%	51.77%	108.09%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 19,792
RPS	68.52	51.49	38.82	57.28	41.00	13.68%
YoY %	33.07%	32.64%	-32.23%	39.71%	-	-
Horiz. %	167.12%	125.59%	94.68%	139.71%	100.00%	-
EPS	8.35	1.94	0.03	4.74	2.99	29.24%
YoY %	330.41%	6,366.67%	-99.37%	58.53%	-	-
Horiz. %	279.26%	64.88%	1.00%	158.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.2249	1.0618	1.0748	1.0253	0.949	6.58%
YoY %	15.36%	-1.21%	4.83%	8.04%	-	-
Horiz. %	129.07%	111.89%	113.26%	108.04%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.02	0.90	1.05	0.80	1.05	-
P/RPS	1.49	1.75	2.82	0.67	1.22	5.12%
YoY %	-14.86%	-37.94%	320.90%	-45.08%	-	-
Horiz. %	122.13%	143.44%	231.15%	54.92%	100.00%	-
P/EPS	12.22	46.39	3,500.00	8.03	16.72	-7.53%
YoY %	-73.66%	-98.67%	43,486.55%	-51.97%	-	-
Horiz. %	73.09%	277.45%	20,933.01%	48.03%	100.00%	-
EY	8.19	2.16	0.03	12.45	5.98	8.17%
YoY %	279.17%	7,100.00%	-99.76%	108.19%	-	-
Horiz. %	136.96%	36.12%	0.50%	208.19%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.83	0.85	1.02	0.37	0.53	11.85%
YoY %	-2.35%	-16.67%	175.68%	-30.19%	-	-
Horiz. %	156.60%	160.38%	192.45%	69.81%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	25/08/04	28/08/03	27/08/02	29/08/01	21/08/00	-
Price	0.93	0.99	0.98	0.86	1.02	-
P/RPS	1.36	1.93	2.63	0.71	1.19	3.39%
YoY %	-29.53%	-26.62%	270.42%	-40.34%	-	-
Horiz. %	114.29%	162.18%	221.01%	59.66%	100.00%	-
P/EPS	11.14	51.03	3,266.67	8.63	16.24	-8.98%
YoY %	-78.17%	-98.44%	37,752.49%	-46.86%	-	-
Horiz. %	68.60%	314.22%	20,114.96%	53.14%	100.00%	-
EY	8.98	1.96	0.03	11.58	6.16	9.87%
YoY %	358.16%	6,433.33%	-99.74%	87.99%	-	-
Horiz. %	145.78%	31.82%	0.49%	187.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.76	0.93	0.95	0.40	0.51	10.47%
YoY %	-18.28%	-2.11%	137.50%	-21.57%	-	-
Horiz. %	149.02%	182.35%	186.27%	78.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos