[LIENHOE] QoQ Quarter Result on 31-Dec-2001 [#4]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1075.31%
YoY- -596.9%
Quarter Report
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 23,342 26,205 22,772 28,208 28,792 33,814 32,186 -19.26%
PBT -1,066 45,411 -1,838 -19,200 -1,097 -24,350 -2,561 -44.22%
Tax -400 -600 1,838 19,200 1,097 24,350 2,561 -
NP -1,466 44,811 0 0 0 0 0 -
-
NP to SH -1,466 44,811 -2,338 -18,182 -1,547 -25,200 -3,211 -40.67%
-
Tax Rate - 1.32% - - - - - -
Total Cost 24,808 -18,606 22,772 28,208 28,792 33,814 32,186 -15.92%
-
Net Worth 244,333 241,602 210,928 213,606 223,173 226,316 189,001 18.65%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 244,333 241,602 210,928 213,606 223,173 226,316 189,001 18.65%
NOSH 257,192 254,318 254,130 254,293 253,606 254,288 203,227 16.98%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -6.28% 171.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -0.60% 18.55% -1.11% -8.51% -0.69% -11.13% -1.70% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 9.08 10.30 8.96 11.09 11.35 13.30 15.84 -30.97%
EPS -0.57 17.62 -0.92 -7.15 -0.61 -9.91 -1.58 -49.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.83 0.84 0.88 0.89 0.93 1.42%
Adjusted Per Share Value based on latest NOSH - 254,293
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.46 7.25 6.30 7.80 7.97 9.35 8.90 -19.21%
EPS -0.41 12.40 -0.65 -5.03 -0.43 -6.97 -0.89 -40.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6759 0.6684 0.5835 0.5909 0.6174 0.6261 0.5229 18.64%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.43 0.35 0.37 0.40 0.27 0.28 0.28 -
P/RPS 4.74 3.40 4.13 3.61 2.38 2.11 1.77 92.72%
P/EPS -75.44 1.99 -40.22 -5.59 -44.26 -2.83 -17.72 162.44%
EY -1.33 50.34 -2.49 -17.88 -2.26 -35.39 -5.64 -61.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.45 0.48 0.31 0.31 0.30 31.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 26/08/02 25/06/02 27/02/02 29/11/01 30/08/01 29/05/01 -
Price 0.47 0.51 0.33 0.38 0.44 0.36 0.31 -
P/RPS 5.18 4.95 3.68 3.43 3.88 2.71 1.96 91.04%
P/EPS -82.46 2.89 -35.87 -5.31 -72.13 -3.63 -19.62 160.20%
EY -1.21 34.55 -2.79 -18.82 -1.39 -27.53 -5.10 -61.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.40 0.45 0.50 0.40 0.33 30.12%

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