[LEESK] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.18%
YoY- 120.92%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 31,025 15,608 58,589 43,091 29,446 15,304 30,117 2.00%
PBT 455 226 1,499 1,367 1,075 562 795 -31.13%
Tax -25 -16 -145 -216 -170 -86 -399 -84.30%
NP 430 210 1,354 1,151 905 476 396 5.66%
-
NP to SH 430 226 1,354 1,151 905 476 396 5.66%
-
Tax Rate 5.49% 7.08% 9.67% 15.80% 15.81% 15.30% 50.19% -
Total Cost 30,595 15,398 57,235 41,940 28,541 14,828 29,721 1.95%
-
Net Worth 0 31,292 30,127 30,026 30,166 28,900 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 31,292 30,127 30,026 30,166 28,900 0 -
NOSH 165,384 173,846 167,374 166,811 167,592 169,999 165,000 0.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.39% 1.35% 2.31% 2.67% 3.07% 3.11% 1.31% -
ROE 0.00% 0.72% 4.49% 3.83% 3.00% 1.65% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.76 8.98 35.00 25.83 17.57 9.00 18.25 1.85%
EPS 0.26 0.13 0.81 0.69 0.54 0.28 0.24 5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.18 0.18 0.18 0.18 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 163,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.33 6.20 23.28 17.12 11.70 6.08 11.96 2.05%
EPS 0.17 0.09 0.54 0.46 0.36 0.19 0.16 4.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1243 0.1197 0.1193 0.1198 0.1148 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.14 0.11 0.14 0.17 0.30 0.38 -
P/RPS 0.75 1.56 0.31 0.54 0.97 3.33 2.08 -49.43%
P/EPS 53.85 107.69 13.60 20.29 31.48 107.14 158.33 -51.37%
EY 1.86 0.93 7.35 4.93 3.18 0.93 0.63 106.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 0.61 0.78 0.94 1.76 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date - 25/05/06 27/02/06 16/11/05 25/08/05 20/05/05 25/02/05 -
Price 0.00 0.14 0.14 0.10 0.17 0.14 0.34 -
P/RPS 0.00 1.56 0.40 0.39 0.97 1.56 1.86 -
P/EPS 0.00 107.69 17.31 14.49 31.48 50.00 141.67 -
EY 0.00 0.93 5.78 6.90 3.18 2.00 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 0.78 0.56 0.94 0.82 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