[LIENHOE] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -8.23%
YoY- -17.04%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 97,902 101,925 107,706 98,048 122,322 118,648 98,754 -0.57%
PBT -37,092 -7,445 -6,290 -6,384 -6,208 -5,129 -4,200 324.44%
Tax -1,431 -1,514 -1,390 -1,692 -1,254 -1,800 -1,700 -10.80%
NP -38,523 -8,960 -7,680 -8,076 -7,462 -6,929 -5,900 247.35%
-
NP to SH -38,523 -8,960 -7,680 -8,076 -7,462 -6,929 -5,900 247.35%
-
Tax Rate - - - - - - - -
Total Cost 136,425 110,885 115,386 106,124 129,784 125,577 104,654 19.23%
-
Net Worth 235,896 259,840 261,953 261,282 262,874 274,614 277,299 -10.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 235,896 259,840 261,953 261,282 262,874 274,614 277,299 -10.17%
NOSH 298,603 298,666 297,674 296,911 295,364 295,284 295,000 0.80%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -39.35% -8.79% -7.13% -8.24% -6.10% -5.84% -5.97% -
ROE -16.33% -3.45% -2.93% -3.09% -2.84% -2.52% -2.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 32.79 34.13 36.18 33.02 41.41 40.18 33.48 -1.37%
EPS -12.89 -3.00 -2.58 -2.72 -2.52 -2.35 -2.00 244.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.87 0.88 0.88 0.89 0.93 0.94 -10.89%
Adjusted Per Share Value based on latest NOSH - 296,911
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 27.08 28.20 29.80 27.12 33.84 32.82 27.32 -0.58%
EPS -10.66 -2.48 -2.12 -2.23 -2.06 -1.92 -1.63 247.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6526 0.7188 0.7247 0.7228 0.7272 0.7597 0.7671 -10.17%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.29 0.33 0.37 0.38 0.38 0.40 0.38 -
P/RPS 0.88 0.97 1.02 1.15 0.92 1.00 1.14 -15.78%
P/EPS -2.25 -11.00 -14.34 -13.97 -15.04 -17.05 -19.00 -75.72%
EY -44.49 -9.09 -6.97 -7.16 -6.65 -5.87 -5.26 312.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.42 0.43 0.43 0.43 0.40 -5.04%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/11/04 25/08/04 27/05/04 03/03/04 27/11/03 28/08/03 -
Price 0.29 0.32 0.32 0.31 0.38 0.38 0.46 -
P/RPS 0.88 0.94 0.88 0.94 0.92 0.95 1.37 -25.45%
P/EPS -2.25 -10.67 -12.40 -11.40 -15.04 -16.19 -23.00 -78.61%
EY -44.49 -9.38 -8.06 -8.77 -6.65 -6.18 -4.35 367.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.36 0.35 0.43 0.41 0.49 -17.00%

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