[LIENHOE] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -66.04%
YoY- 5.03%
Quarter Report
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,048 11,355 9,294 6,185 5,056 22,862 18,067 -76.54%
PBT -5,584 -31,064 -25,308 -15,831 -9,518 -4,541 -23,135 -61.20%
Tax 84 1,078 946 167 84 1,759 271 -54.16%
NP -5,500 -29,986 -24,362 -15,664 -9,434 -2,782 -22,864 -61.28%
-
NP to SH -5,500 -29,986 -24,362 -15,664 -9,434 -2,782 -22,864 -61.28%
-
Tax Rate - - - - - - - -
Total Cost 7,548 41,341 33,656 21,849 14,490 25,644 40,931 -67.56%
-
Net Worth 375,635 378,959 445,444 452,092 458,740 469,670 456,660 -12.19%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 375,635 378,959 445,444 452,092 458,740 469,670 456,660 -12.19%
NOSH 361,472 361,472 361,472 361,472 361,472 361,472 361,472 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -268.55% -264.08% -262.13% -253.26% -186.59% -12.17% -126.55% -
ROE -1.46% -7.91% -5.47% -3.46% -2.06% -0.59% -5.01% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.62 3.42 2.80 1.86 1.52 6.86 5.42 -76.40%
EPS -1.65 -9.02 -7.33 -4.71 -2.84 -0.84 -6.86 -61.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.34 1.36 1.38 1.41 1.37 -12.03%
Adjusted Per Share Value based on latest NOSH - 361,472
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.57 3.14 2.57 1.71 1.40 6.32 5.00 -76.45%
EPS -1.52 -8.30 -6.74 -4.33 -2.61 -0.77 -6.33 -61.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0392 1.0484 1.2323 1.2507 1.2691 1.2993 1.2633 -12.19%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.455 0.26 0.275 0.215 0.225 0.24 0.27 -
P/RPS 73.85 7.61 9.84 11.56 14.79 3.50 4.98 502.60%
P/EPS -27.50 -2.88 -3.75 -4.56 -7.93 -28.74 -3.94 264.79%
EY -3.64 -34.69 -26.65 -21.92 -12.61 -3.48 -25.40 -72.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.23 0.21 0.16 0.16 0.17 0.20 58.67%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 26/02/21 18/11/20 21/08/20 29/05/20 25/02/20 12/11/19 -
Price 0.39 0.37 0.25 0.23 0.215 0.245 0.245 -
P/RPS 63.30 10.83 8.94 12.36 14.14 3.57 4.52 480.06%
P/EPS -23.57 -4.10 -3.41 -4.88 -7.58 -29.33 -3.57 251.52%
EY -4.24 -24.38 -29.31 -20.49 -13.20 -3.41 -28.00 -71.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.19 0.17 0.16 0.17 0.18 55.72%

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