[LIENHOE] QoQ Cumulative 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- 72.94%
YoY- -17.04%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Cumulative 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 76,444 53,853 24,512 122,322 88,986 49,377 57.49%
PBT -37,092 -5,584 -3,145 -1,596 -6,208 -3,847 -2,100 572.34%
Tax -1,431 -1,136 -695 -423 -1,254 -1,350 -850 41.29%
NP -38,523 -6,720 -3,840 -2,019 -7,462 -5,197 -2,950 450.23%
-
NP to SH -38,523 -6,720 -3,840 -2,019 -7,462 -5,197 -2,950 450.23%
-
Tax Rate - - - - - - - -
Total Cost 136,425 83,164 57,693 26,531 129,784 94,183 52,327 88.87%
-
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% -2.59% -1.47% -0.77% -2.84% -1.89% -1.06% -
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 25.60 18.09 8.26 41.41 30.14 16.74 56.23%
EPS -12.89 -2.25 -1.29 -0.68 -2.52 -1.76 -1.00 445.51%
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 29.33 22.90 16.13 7.34 36.64 26.66 14.79 57.51%
EPS -11.54 -2.01 -1.15 -0.60 -2.24 -1.56 -0.88 451.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7066 0.7784 0.7847 0.7827 0.7874 0.8226 0.8307 -10.18%
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 1.29 2.05 4.60 0.92 1.33 2.27 -46.68%
P/EPS -2.25 -14.67 -28.68 -55.88 -15.04 -22.73 -38.00 -84.67%
EY -44.49 -6.82 -3.49 -1.79 -6.65 -4.40 -2.63 553.35%
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 1.25 1.77 3.76 0.92 1.26 2.75 -53.05%
P/EPS -2.25 -14.22 -24.81 -45.59 -15.04 -21.59 -46.00 -86.50%
EY -44.49 -7.03 -4.03 -2.19 -6.65 -4.63 -2.17 642.26%
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