[LIENHOE] QoQ Quarter Result on 30-Jun-2008 [#2]

Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 49.07%
YoY- 91.26%
Quarter Report
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 18,551 33,505 24,948 22,574 17,768 18,648 19,119 -1.98%
PBT 1,841 -10,716 -1,220 -666 -1,364 -21,572 2,803 -24.42%
Tax 16 1,421 11 -17 23 1,428 27 -29.42%
NP 1,857 -9,295 -1,209 -683 -1,341 -20,144 2,830 -24.46%
-
NP to SH 1,857 -9,295 -1,209 -683 -1,341 -20,144 2,830 -24.46%
-
Tax Rate -0.87% - - - - - -0.96% -
Total Cost 16,694 42,800 26,157 23,257 19,109 38,792 16,289 1.64%
-
Net Worth 171,135 166,547 179,518 176,142 177,591 172,806 194,562 -8.19%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 171,135 166,547 179,518 176,142 177,591 172,806 194,562 -8.19%
NOSH 364,117 362,058 366,363 359,473 362,432 352,666 353,749 1.94%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.01% -27.74% -4.85% -3.03% -7.55% -108.02% 14.80% -
ROE 1.09% -5.58% -0.67% -0.39% -0.76% -11.66% 1.45% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.09 9.25 6.81 6.28 4.90 5.29 5.40 -3.86%
EPS 0.51 -2.57 -0.33 -0.19 -0.37 -5.71 0.80 -25.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.49 0.49 0.49 0.49 0.55 -9.94%
Adjusted Per Share Value based on latest NOSH - 359,473
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.59 10.10 7.52 6.81 5.36 5.62 5.76 -1.97%
EPS 0.56 -2.80 -0.36 -0.21 -0.40 -6.07 0.85 -24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.516 0.5021 0.5412 0.531 0.5354 0.521 0.5866 -8.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.17 0.12 0.16 0.17 0.20 0.25 0.26 -
P/RPS 3.34 1.30 2.35 2.71 4.08 4.73 4.81 -21.56%
P/EPS 33.33 -4.67 -48.48 -89.47 -54.05 -4.38 32.50 1.69%
EY 3.00 -21.39 -2.06 -1.12 -1.85 -22.85 3.08 -1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.33 0.35 0.41 0.51 0.47 -16.27%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 21/11/08 20/08/08 29/05/08 22/02/08 15/11/07 -
Price 0.17 0.12 0.12 0.16 0.17 0.19 0.28 -
P/RPS 3.34 1.30 1.76 2.55 3.47 3.59 5.18 -25.34%
P/EPS 33.33 -4.67 -36.36 -84.21 -45.95 -3.33 35.00 -3.20%
EY 3.00 -21.39 -2.75 -1.19 -2.18 -30.06 2.86 3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.24 0.33 0.35 0.39 0.51 -20.70%

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