[LIENHOE] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 72.38%
YoY- 11.79%
Quarter Report
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 123,000 94,792 66,000 32,186 142,736 99,296 65,151 52.57%
PBT -46,122 -26,922 -26,911 -2,561 -9,316 -7,066 -4,665 358.73%
Tax 46,122 26,922 26,911 2,561 9,316 7,066 4,665 358.73%
NP 0 0 0 0 0 0 0 -
-
NP to SH -48,140 -29,958 -28,411 -3,211 -11,626 -9,017 -5,966 300.77%
-
Tax Rate - - - - - - - -
Total Cost 123,000 94,792 66,000 32,186 142,736 99,296 65,151 52.57%
-
Net Worth 213,616 223,794 226,372 189,001 191,964 197,078 199,766 4.55%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 213,616 223,794 226,372 189,001 191,964 197,078 199,766 4.55%
NOSH 254,305 254,312 254,350 203,227 270,372 269,970 269,954 -3.89%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -22.54% -13.39% -12.55% -1.70% -6.06% -4.58% -2.99% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 48.37 37.27 25.95 15.84 52.79 36.78 24.13 58.77%
EPS -18.93 -11.78 -11.17 -1.58 -4.30 -3.34 -2.21 317.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.88 0.89 0.93 0.71 0.73 0.74 8.79%
Adjusted Per Share Value based on latest NOSH - 203,227
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 34.03 26.22 18.26 8.90 39.49 27.47 18.02 52.60%
EPS -13.32 -8.29 -7.86 -0.89 -3.22 -2.49 -1.65 300.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.591 0.6191 0.6263 0.5229 0.5311 0.5452 0.5526 4.56%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.40 0.27 0.28 0.28 0.44 0.58 0.79 -
P/RPS 0.83 0.72 1.08 1.77 0.83 1.58 3.27 -59.81%
P/EPS -2.11 -2.29 -2.51 -17.72 -10.23 -17.37 -35.75 -84.76%
EY -47.33 -43.63 -39.89 -5.64 -9.77 -5.76 -2.80 555.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.31 0.31 0.30 0.62 0.79 1.07 -41.31%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 29/11/01 30/08/01 29/05/01 27/02/01 28/11/00 30/08/00 -
Price 0.38 0.44 0.36 0.31 0.43 0.49 0.66 -
P/RPS 0.79 1.18 1.39 1.96 0.81 1.33 2.73 -56.15%
P/EPS -2.01 -3.74 -3.22 -19.62 -10.00 -14.67 -29.86 -83.37%
EY -49.82 -26.77 -31.03 -5.10 -10.00 -6.82 -3.35 501.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.40 0.33 0.61 0.67 0.89 -36.45%

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