[LAYHONG] YoY TTM 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- -131.81%
YoY- -239.77%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 202,227 137,591 103,462 80,991 78,924 75,750 0 -100.00%
PBT 3,050 -5,166 3,351 -481 974 5,124 0 -100.00%
Tax -1,476 2,684 -502 112 388 -1,664 0 -100.00%
NP 1,574 -2,482 2,849 -369 1,362 3,460 0 -100.00%
-
NP to SH 649 -2,482 2,849 -369 264 3,460 0 -100.00%
-
Tax Rate 48.39% - 14.98% - -39.84% 32.47% - -
Total Cost 200,653 140,073 100,613 81,360 77,562 72,290 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 - 406 405 - - 1,748 - -
Div Payout % - 0.00% 14.23% - - 50.54% - -
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 0.78% -1.80% 2.75% -0.46% 1.73% 4.57% 0.00% -
ROE 1.24% -4.82% 5.43% -0.74% 0.64% 8.36% 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 481.53 327.03 246.34 308.76 455.58 430.87 0.00 -100.00%
EPS 1.55 -5.90 6.78 -1.41 1.52 19.68 0.00 -100.00%
DPS 0.00 0.97 0.97 0.00 0.00 10.00 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 26.72 18.18 13.67 10.70 10.43 10.01 0.00 -100.00%
EPS 0.09 -0.33 0.38 -0.05 0.03 0.46 0.00 -100.00%
DPS 0.00 0.05 0.05 0.00 0.00 0.23 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 0.14 0.27 0.41 0.40 0.42 0.98 0.00 -100.00%
P/EPS 44.00 -14.92 15.04 -88.86 124.68 21.44 0.00 -100.00%
EY 2.27 -6.70 6.65 -1.13 0.80 4.66 0.00 -100.00%
DY 0.00 1.10 0.95 0.00 0.00 2.37 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 0.16 0.26 0.49 0.40 0.47 0.93 0.00 -100.00%
P/EPS 49.83 -14.41 17.69 -87.44 141.74 20.32 0.00 -100.00%
EY 2.01 -6.94 5.65 -1.14 0.71 4.92 0.00 -100.00%
DY 0.00 1.14 0.80 0.00 0.00 2.50 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