[LIENHOE] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -37.85%
YoY- -183.89%
Quarter Report
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 11,712 16,485 19,785 25,128 39,225 25,115 30,664 -47.26%
PBT 38,123 -9,844 -14,738 -13,295 -9,421 -7,798 -6,861 -
Tax -4,155 48 47 1,397 790 -21,549 24 -
NP 33,968 -9,796 -14,691 -11,898 -8,631 -29,347 -6,837 -
-
NP to SH 33,968 -9,796 -14,691 -11,898 -8,631 -29,347 -6,837 -
-
Tax Rate 10.90% - - - - - - -
Total Cost -22,256 26,281 34,476 37,026 47,856 54,462 37,501 -
-
Net Worth 524,117 488,559 493,842 510,989 521,277 531,566 560,015 -4.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 524,117 488,559 493,842 510,989 521,277 531,566 560,015 -4.30%
NOSH 361,742 361,742 361,742 361,742 361,742 361,742 343,567 3.48%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 290.03% -59.42% -74.25% -47.35% -22.00% -116.85% -22.30% -
ROE 6.48% -2.01% -2.97% -2.33% -1.66% -5.52% -1.22% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.40 4.79 5.77 7.33 11.44 7.32 8.93 -47.37%
EPS 9.85 -2.85 -4.28 -3.47 -2.52 -8.56 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.42 1.44 1.49 1.52 1.55 1.63 -4.53%
Adjusted Per Share Value based on latest NOSH - 361,742
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.24 4.56 5.47 6.95 10.85 6.95 8.48 -47.25%
EPS 9.40 -2.71 -4.06 -3.29 -2.39 -8.12 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.3516 1.3662 1.4136 1.4421 1.4706 1.5493 -4.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.335 0.35 0.40 0.28 0.25 0.25 0.235 -
P/RPS 9.86 7.30 6.93 3.82 2.19 3.41 2.63 140.75%
P/EPS 3.40 -12.29 -9.34 -8.07 -9.93 -2.92 -11.81 -
EY 29.41 -8.13 -10.71 -12.39 -10.07 -34.23 -8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.28 0.19 0.16 0.16 0.14 35.05%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 30/05/17 28/02/17 25/11/16 26/08/16 -
Price 0.39 0.36 0.385 0.33 0.24 0.26 0.265 -
P/RPS 11.48 7.51 6.67 4.50 2.10 3.55 2.97 145.68%
P/EPS 3.96 -12.64 -8.99 -9.51 -9.54 -3.04 -13.32 -
EY 25.26 -7.91 -11.13 -10.51 -10.49 -32.91 -7.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.27 0.22 0.16 0.17 0.16 38.09%

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