[LYSAGHT] YoY TTM 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- -44.27%
YoY- -90.2%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 58,289 52,541 62,862 35,922 38,629 36,787 9.63%
PBT 4,581 7,056 9,458 747 3,470 3,902 3.25%
Tax -1,257 -2,069 -2,597 -494 -888 -896 7.00%
NP 3,324 4,987 6,861 253 2,582 3,006 2.03%
-
NP to SH 3,324 4,987 6,861 253 2,582 3,006 2.03%
-
Tax Rate 27.44% 29.32% 27.46% 66.13% 25.59% 22.96% -
Total Cost 54,965 47,554 56,001 35,669 36,047 33,781 10.21%
-
Net Worth 56,179 54,038 49,663 41,616 43,202 41,079 6.45%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 832 - - 989 -
Div Payout % - - 12.13% - - 32.93% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 56,179 54,038 49,663 41,616 43,202 41,079 6.45%
NOSH 41,506 41,555 41,590 40,000 19,896 19,822 15.91%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.70% 9.49% 10.91% 0.70% 6.68% 8.17% -
ROE 5.92% 9.23% 13.81% 0.61% 5.98% 7.32% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 140.43 126.44 151.14 89.81 194.15 185.58 -5.42%
EPS 8.01 12.00 16.50 0.63 12.98 15.16 -11.97%
DPS 0.00 0.00 2.00 0.00 0.00 5.00 -
NAPS 1.3535 1.3004 1.1941 1.0404 2.1713 2.0724 -8.16%
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 CAGR
RPS 140.19 126.36 151.18 86.39 92.90 88.47 9.63%
EPS 7.99 11.99 16.50 0.61 6.21 7.23 2.01%
DPS 0.00 0.00 2.00 0.00 0.00 2.38 -
NAPS 1.3511 1.2996 1.1944 1.0009 1.039 0.988 6.45%
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 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.87 0.92 1.19 0.75 1.38 0.72 -
P/RPS 0.62 0.73 0.79 0.84 0.71 0.39 9.70%
P/EPS 10.86 7.67 7.21 118.58 10.63 4.75 17.97%
EY 9.20 13.04 13.86 0.84 9.40 21.06 -15.25%
DY 0.00 0.00 1.68 0.00 0.00 6.94 -
P/NAPS 0.64 0.71 1.00 0.72 0.64 0.35 12.82%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 18/05/06 29/04/05 28/04/04 22/05/03 22/05/02 16/05/01 -
Price 0.78 0.84 1.13 0.79 1.21 0.65 -
P/RPS 0.56 0.66 0.75 0.88 0.62 0.35 9.85%
P/EPS 9.74 7.00 6.85 124.90 9.32 4.29 17.80%
EY 10.27 14.29 14.60 0.80 10.72 23.33 -15.12%
DY 0.00 0.00 1.77 0.00 0.00 7.69 -
P/NAPS 0.58 0.65 0.95 0.76 0.56 0.31 13.34%

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