[LHH] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -2543.36%
YoY- -235.16%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 511,544 500,598 547,274 540,626 558,008 575,933 537,382 -3.24%
PBT 27,200 -21,442 -7,121 -4,610 7,972 20,130 17,453 34.52%
Tax -9,304 -4,323 -7,697 -7,900 -7,460 -6,709 -5,724 38.36%
NP 17,896 -25,765 -14,818 -12,510 512 13,421 11,729 32.63%
-
NP to SH 17,896 -25,765 -14,818 -12,510 512 13,421 11,729 32.63%
-
Tax Rate 34.21% - - - 93.58% 33.33% 32.80% -
Total Cost 493,648 526,363 562,093 553,136 557,496 562,512 525,653 -4.11%
-
Net Worth 172,180 168,168 184,995 187,150 206,016 197,766 191,547 -6.87%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 172,180 168,168 184,995 187,150 206,016 197,766 191,547 -6.87%
NOSH 151,661 151,598 151,623 151,452 160,000 151,649 151,672 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.50% -5.15% -2.71% -2.31% 0.09% 2.33% 2.18% -
ROE 10.39% -15.32% -8.01% -6.68% 0.25% 6.79% 6.12% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 337.29 330.21 360.94 356.96 348.76 379.78 354.30 -3.23%
EPS 11.80 -17.00 -9.77 -8.26 0.32 8.85 7.73 32.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1353 1.1093 1.2201 1.2357 1.2876 1.3041 1.2629 -6.87%
Adjusted Per Share Value based on latest NOSH - 151,615
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 289.08 282.90 309.28 305.52 315.34 325.47 303.69 -3.24%
EPS 10.11 -14.56 -8.37 -7.07 0.29 7.58 6.63 32.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.973 0.9504 1.0455 1.0576 1.1642 1.1176 1.0825 -6.88%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 0.81 0.73 0.75 0.81 1.03 1.09 0.00 -
P/RPS 0.24 0.22 0.21 0.23 0.30 0.29 0.00 -
P/EPS 6.86 -4.30 -7.67 -9.81 321.88 12.32 0.00 -
EY 14.57 -23.28 -13.03 -10.20 0.31 8.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.61 0.66 0.80 0.84 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 30/05/03 28/02/03 28/11/02 29/08/02 07/06/02 28/02/02 -
Price 1.33 0.70 0.69 0.79 1.00 1.04 0.00 -
P/RPS 0.39 0.21 0.19 0.22 0.29 0.27 0.00 -
P/EPS 11.27 -4.12 -7.06 -9.56 312.50 11.75 0.00 -
EY 8.87 -24.28 -14.16 -10.46 0.32 8.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.63 0.57 0.64 0.78 0.80 0.00 -

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