[LEESK] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 787.8%
YoY- 21.55%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,900 12,415 11,257 18,997 22,650 18,048 18,990 -0.31%
PBT -1,989 90 -13,167 305 -224 253 325 -
Tax 1,662 0 2,095 -23 183 -16 -22 -
NP -327 90 -11,072 282 -41 237 303 -
-
NP to SH -327 90 -11,072 282 -41 237 303 -
-
Tax Rate - 0.00% - 7.54% - 6.32% 6.77% -
Total Cost 19,227 12,325 22,329 18,715 22,691 17,811 18,687 1.91%
-
Net Worth 22,424 23,399 21,808 33,176 38,950 32,164 31,983 -21.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 22,424 23,399 21,808 33,176 38,950 32,164 31,983 -21.02%
NOSH 172,500 179,999 167,757 165,882 205,000 169,285 168,333 1.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.73% 0.72% -98.36% 1.48% -0.18% 1.31% 1.60% -
ROE -1.46% 0.38% -50.77% 0.85% -0.11% 0.74% 0.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.96 6.90 6.71 11.45 11.05 10.66 11.28 -1.89%
EPS -0.20 0.05 -6.60 0.17 -0.02 0.14 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.20 0.19 0.19 0.19 -22.29%
Adjusted Per Share Value based on latest NOSH - 165,882
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.51 4.93 4.47 7.55 9.00 7.17 7.54 -0.26%
EPS -0.13 0.04 -4.40 0.11 -0.02 0.09 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0891 0.093 0.0866 0.1318 0.1547 0.1278 0.1271 -21.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.11 0.10 0.14 0.15 0.09 0.09 -
P/RPS 0.82 1.59 1.49 1.22 1.36 0.84 0.80 1.65%
P/EPS -47.48 220.00 -1.52 82.35 -750.00 64.29 50.00 -
EY -2.11 0.45 -66.00 1.21 -0.13 1.56 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.85 0.77 0.70 0.79 0.47 0.47 29.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 25/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.08 0.09 0.12 0.10 0.15 0.15 0.08 -
P/RPS 0.73 1.30 1.79 0.87 1.36 1.41 0.71 1.86%
P/EPS -42.20 180.00 -1.82 58.82 -750.00 107.14 44.44 -
EY -2.37 0.56 -55.00 1.70 -0.13 0.93 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.92 0.50 0.79 0.79 0.42 29.55%

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