[LEADER] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -10989.29%
YoY- -2536.45%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 333,978 321,831 279,890 265,685 256,800 246,272 240,404 24.42%
PBT 4,246 11,913 2,055 -98,917 834 676 5,238 -13.02%
Tax -1,869 -6,416 1,946 1,553 -1,712 -2,031 -3,785 -37.44%
NP 2,377 5,497 4,001 -97,364 -878 -1,355 1,453 38.71%
-
NP to SH 2,377 5,497 4,001 -97,364 -878 417 1,453 38.71%
-
Tax Rate 44.02% 53.86% -94.70% - 205.28% 300.44% 72.26% -
Total Cost 331,601 316,334 275,889 363,049 257,678 247,627 238,951 24.34%
-
Net Worth 343,344 335,927 330,517 327,411 430,220 133,170 435,899 -14.67%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 343,344 335,927 330,517 327,411 430,220 133,170 435,899 -14.67%
NOSH 440,185 436,269 434,891 436,548 438,999 134,516 440,303 -0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.71% 1.71% 1.43% -36.65% -0.34% -0.55% 0.60% -
ROE 0.69% 1.64% 1.21% -29.74% -0.20% 0.31% 0.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 75.87 73.77 64.36 60.86 58.50 183.08 54.60 24.44%
EPS 0.54 1.26 0.92 -22.31 -0.20 -0.31 0.33 38.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.76 0.75 0.98 0.99 0.99 -14.65%
Adjusted Per Share Value based on latest NOSH - 436,548
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 76.61 73.83 64.20 60.95 58.91 56.49 55.15 24.42%
EPS 0.55 1.26 0.92 -22.33 -0.20 0.10 0.33 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7876 0.7706 0.7582 0.7511 0.9869 0.3055 0.9999 -14.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.40 0.41 0.60 0.63 0.60 0.62 0.48 -
P/RPS 0.53 0.56 0.93 1.04 1.03 0.34 0.88 -28.61%
P/EPS 74.07 32.54 65.22 -2.82 -300.00 200.00 145.45 -36.15%
EY 1.35 3.07 1.53 -35.40 -0.33 0.50 0.69 56.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.79 0.84 0.61 0.63 0.48 4.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 21/05/04 27/02/04 17/11/03 27/08/03 30/05/03 -
Price 0.44 0.37 0.44 0.65 0.61 0.68 0.55 -
P/RPS 0.58 0.50 0.68 1.07 1.04 0.37 1.01 -30.84%
P/EPS 81.48 29.37 47.83 -2.91 -305.00 219.35 166.67 -37.86%
EY 1.23 3.41 2.09 -34.31 -0.33 0.46 0.60 61.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.58 0.87 0.62 0.69 0.56 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