[LIENHOE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.49%
YoY- 78.02%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 86,508 74,204 98,795 87,053 80,684 71,072 78,371 6.81%
PBT 7,640 7,364 -13,966 -4,333 -4,060 -5,456 -40,207 -
Tax 6 64 1,438 22 12 92 5,356 -98.92%
NP 7,646 7,428 -12,528 -4,310 -4,048 -5,364 -34,851 -
-
NP to SH 7,646 7,428 -12,528 -4,310 -4,048 -5,364 -34,851 -
-
Tax Rate -0.08% -0.87% - - - - - -
Total Cost 78,862 66,776 111,323 91,363 84,732 76,436 113,222 -21.44%
-
Net Worth 169,510 171,135 166,222 177,996 177,100 177,591 176,337 -2.60%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 169,510 171,135 166,222 177,996 177,100 177,591 176,337 -2.60%
NOSH 360,660 364,117 361,353 363,258 361,428 362,432 352,674 1.50%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.84% 10.01% -12.68% -4.95% -5.02% -7.55% -44.47% -
ROE 4.51% 4.34% -7.54% -2.42% -2.29% -3.02% -19.76% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.99 20.38 27.34 23.96 22.32 19.61 22.22 5.24%
EPS 2.12 2.04 -3.46 -1.19 -1.12 -1.48 -9.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.49 0.49 0.49 0.50 -4.04%
Adjusted Per Share Value based on latest NOSH - 366,363
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.08 22.37 29.79 26.25 24.33 21.43 23.63 6.80%
EPS 2.31 2.24 -3.78 -1.30 -1.22 -1.62 -10.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5111 0.516 0.5011 0.5366 0.5339 0.5354 0.5316 -2.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.19 0.17 0.12 0.16 0.17 0.20 0.25 -
P/RPS 0.79 0.83 0.44 0.67 0.76 1.02 1.13 -21.24%
P/EPS 8.96 8.33 -3.46 -13.48 -15.18 -13.51 -2.53 -
EY 11.16 12.00 -28.89 -7.42 -6.59 -7.40 -39.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.26 0.33 0.35 0.41 0.50 -13.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 28/05/09 27/02/09 21/11/08 20/08/08 29/05/08 22/02/08 -
Price 0.20 0.17 0.12 0.12 0.16 0.17 0.19 -
P/RPS 0.83 0.83 0.44 0.50 0.72 0.87 0.86 -2.34%
P/EPS 9.43 8.33 -3.46 -10.11 -14.29 -11.49 -1.92 -
EY 10.60 12.00 -28.89 -9.89 -7.00 -8.71 -52.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.26 0.24 0.33 0.35 0.38 8.59%

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