[LAYHONG] YoY Quarter Result on 30-Jun-2002 [#1]

Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -492.74%
YoY- -1243.09%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 61,059 34,580 26,787 19,852 20,204 18,420 0 -100.00%
PBT 5,063 -1,798 80 -1,867 -130 157 0 -100.00%
Tax -1,425 763 298 1,867 253 -48 0 -100.00%
NP 3,638 -1,035 378 0 123 109 0 -100.00%
-
NP to SH 2,713 -1,035 378 -1,406 123 109 0 -100.00%
-
Tax Rate 28.15% - -372.50% - - 30.57% - -
Total Cost 57,421 35,615 26,409 19,852 20,081 18,311 0 -100.00%
-
Net Worth 52,155 51,489 52,483 49,734 40,933 41,400 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 52,155 51,489 52,483 49,734 40,933 41,400 0 -100.00%
NOSH 41,996 42,073 42,000 26,231 17,323 17,580 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 5.96% -2.99% 1.41% 0.00% 0.61% 0.59% 0.00% -
ROE 5.20% -2.01% 0.72% -2.83% 0.30% 0.26% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 145.39 82.19 63.78 75.68 116.62 104.77 0.00 -100.00%
EPS 6.46 -2.46 0.90 -5.36 0.71 0.62 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2419 1.2238 1.2496 1.896 2.3628 2.3549 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 26,231
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 8.07 4.57 3.54 2.62 2.67 2.43 0.00 -100.00%
EPS 0.36 -0.14 0.05 -0.19 0.02 0.01 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.068 0.0694 0.0657 0.0541 0.0547 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.68 0.88 1.02 1.25 1.90 4.22 0.00 -
P/RPS 0.47 1.07 1.60 1.65 1.63 4.03 0.00 -100.00%
P/EPS 10.53 -35.77 113.33 -23.32 267.61 680.65 0.00 -100.00%
EY 9.50 -2.80 0.88 -4.29 0.37 0.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.82 0.66 0.80 1.79 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/08/05 30/08/04 28/08/03 22/08/02 30/08/01 29/08/00 - -
Price 0.77 0.85 1.20 1.23 2.16 4.00 0.00 -
P/RPS 0.53 1.03 1.88 1.63 1.85 3.82 0.00 -100.00%
P/EPS 11.92 -34.55 133.33 -22.95 304.23 645.16 0.00 -100.00%
EY 8.39 -2.89 0.75 -4.36 0.33 0.16 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.96 0.65 0.91 1.70 0.00 -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

Post a Comment