[LYSAGHT] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 286.14%
YoY- 1205.44%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 48,650 41,392 41,834 39,876 25,660 33,539 25,635 11.26%
PBT 5,349 3,239 7,419 4,313 685 3,652 2,802 11.37%
Tax -1,379 -1,014 -2,075 -1,193 -446 -1,124 -658 13.11%
NP 3,970 2,225 5,344 3,120 239 2,528 2,144 10.80%
-
NP to SH 3,970 2,225 5,344 3,120 239 2,528 2,144 10.80%
-
Tax Rate 25.78% 31.31% 27.97% 27.66% 65.11% 30.78% 23.48% -
Total Cost 44,680 39,167 36,490 36,756 25,421 31,011 23,491 11.30%
-
Net Worth 58,614 54,257 52,209 45,839 43,430 43,223 40,387 6.40%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 58,614 54,257 52,209 45,839 43,430 43,223 40,387 6.40%
NOSH 41,570 41,570 41,587 41,600 41,929 19,796 19,796 13.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.16% 5.38% 12.77% 7.82% 0.93% 7.54% 8.36% -
ROE 6.77% 4.10% 10.24% 6.81% 0.55% 5.85% 5.31% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 117.03 99.57 100.59 95.86 61.20 169.42 129.49 -1.67%
EPS 9.55 5.35 12.85 7.50 0.57 12.77 10.83 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.3052 1.2554 1.1019 1.0358 2.1834 2.0401 -5.96%
Adjusted Per Share Value based on latest NOSH - 41,582
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 117.00 99.55 100.61 95.90 61.71 80.66 61.65 11.26%
EPS 9.55 5.35 12.85 7.50 0.57 6.08 5.16 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4097 1.3049 1.2556 1.1024 1.0445 1.0395 0.9713 6.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.86 0.79 0.94 1.01 0.86 0.69 0.88 -
P/RPS 0.73 0.79 0.93 1.05 1.41 0.41 0.68 1.18%
P/EPS 9.01 14.76 7.32 13.47 150.88 5.40 8.13 1.72%
EY 11.10 6.78 13.67 7.43 0.66 18.51 12.31 -1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.75 0.92 0.83 0.32 0.43 5.99%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 22/11/05 26/11/04 21/11/03 27/11/02 27/11/01 20/11/00 -
Price 0.98 0.77 0.93 0.95 0.82 0.96 0.86 -
P/RPS 0.84 0.77 0.92 0.99 1.34 0.57 0.66 4.09%
P/EPS 10.26 14.39 7.24 12.67 143.86 7.52 7.94 4.36%
EY 9.74 6.95 13.82 7.89 0.70 13.30 12.59 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.74 0.86 0.79 0.44 0.42 8.88%

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