[LEADER] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.47%
YoY- 37.86%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,009,161 991,301 973,352 961,616 1,055,603 1,086,792 1,074,380 -4.07%
PBT -92,169 8,997 11,828 20,952 47,476 60,996 64,186 -
Tax -5,975 -10,037 -11,632 -15,140 -22,778 -17,956 -17,964 -51.89%
NP -98,144 -1,040 196 5,812 24,698 43,040 46,222 -
-
NP to SH -98,144 -1,040 8,750 5,812 24,698 43,040 46,222 -
-
Tax Rate - 111.56% 98.34% 72.26% 47.98% 29.44% 27.99% -
Total Cost 1,107,305 992,341 973,156 955,804 1,030,905 1,043,752 1,028,158 5.05%
-
Net Worth 327,392 424,666 21,656,250 435,899 431,979 454,199 449,138 -18.95%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 327,392 424,666 21,656,250 435,899 431,979 454,199 449,138 -18.95%
NOSH 436,522 433,333 21,875,000 440,303 436,343 436,730 436,056 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -9.73% -0.10% 0.02% 0.60% 2.34% 3.96% 4.30% -
ROE -29.98% -0.24% 0.04% 1.33% 5.72% 9.48% 10.29% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 231.18 228.76 4.45 218.40 241.92 248.85 246.39 -4.14%
EPS -22.49 -0.24 0.04 1.32 5.66 9.87 10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.98 0.99 0.99 0.99 1.04 1.03 -19.01%
Adjusted Per Share Value based on latest NOSH - 440,303
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 231.49 227.40 223.28 220.59 242.15 249.30 246.45 -4.07%
EPS -22.51 -0.24 2.01 1.33 5.67 9.87 10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.751 0.9742 49.6777 0.9999 0.9909 1.0419 1.0303 -18.95%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.63 0.60 0.62 0.48 0.47 0.50 0.67 -
P/RPS 0.27 0.26 13.93 0.22 0.19 0.20 0.27 0.00%
P/EPS -2.80 -250.00 1,550.00 36.36 8.30 5.07 6.32 -
EY -35.69 -0.40 0.06 2.75 12.04 19.71 15.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 0.63 0.48 0.47 0.48 0.65 18.58%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 27/08/03 30/05/03 21/02/03 26/11/02 27/08/02 -
Price 0.65 0.61 0.68 0.55 0.51 0.51 0.70 -
P/RPS 0.28 0.27 15.28 0.25 0.21 0.20 0.28 0.00%
P/EPS -2.89 -254.17 1,700.00 41.67 9.01 5.18 6.60 -
EY -34.59 -0.39 0.06 2.40 11.10 19.32 15.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.62 0.69 0.56 0.52 0.49 0.68 17.80%

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