[LEESK] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -138.6%
YoY- -140.89%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 18,165 17,152 17,336 19,484 16,628 15,418 15,608 10.63%
PBT 239 241 249 209 225 230 226 3.79%
Tax -18 -12 -20 -292 -10 -10 -16 8.16%
NP 221 229 229 -83 215 220 210 3.45%
-
NP to SH 221 229 229 -83 215 220 226 -1.47%
-
Tax Rate 7.53% 4.98% 8.03% 139.71% 4.44% 4.35% 7.08% -
Total Cost 17,944 16,923 17,107 19,567 16,413 15,198 15,398 10.72%
-
Net Worth 32,300 31,078 31,078 29,880 29,769 0 31,292 2.13%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,300 31,078 31,078 29,880 29,769 0 31,292 2.13%
NOSH 170,000 163,571 163,571 165,999 165,384 169,230 173,846 -1.47%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.22% 1.34% 1.32% -0.43% 1.29% 1.43% 1.35% -
ROE 0.68% 0.74% 0.74% -0.28% 0.72% 0.00% 0.72% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.69 10.49 10.60 11.74 10.05 9.11 8.98 12.31%
EPS 0.13 0.14 0.14 -0.05 0.13 0.13 0.13 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.18 0.00 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 165,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.22 6.81 6.89 7.74 6.61 6.12 6.20 10.67%
EPS 0.09 0.09 0.09 -0.03 0.09 0.09 0.09 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1283 0.1235 0.1235 0.1187 0.1183 0.00 0.1243 2.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.14 0.16 0.17 0.14 0.12 0.14 0.14 -
P/RPS 1.31 1.53 1.60 1.19 1.19 1.54 1.56 -10.98%
P/EPS 107.69 114.29 121.43 -280.00 92.31 107.69 107.69 0.00%
EY 0.93 0.88 0.82 -0.36 1.08 0.93 0.93 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.89 0.78 0.67 0.00 0.78 -3.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 28/05/07 28/02/07 21/12/06 - 25/05/06 -
Price 0.13 0.12 0.16 0.16 0.14 0.00 0.14 -
P/RPS 1.22 1.14 1.51 1.36 1.39 0.00 1.56 -15.10%
P/EPS 100.00 85.71 114.29 -320.00 107.69 0.00 107.69 -4.81%
EY 1.00 1.17 0.88 -0.31 0.93 0.00 0.93 4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.84 0.89 0.78 0.00 0.78 -8.73%

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