[LIENHOE] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.68%
YoY- -50.08%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 93,490 97,902 109,780 126,798 122,784 122,322 111,887 -11.27%
PBT -40,127 -37,092 -7,945 -7,253 -6,339 -6,208 -4,937 303.73%
Tax -1,361 -1,431 -1,040 -1,099 -1,417 -1,254 -1,409 -2.28%
NP -41,488 -38,523 -8,985 -8,352 -7,756 -7,462 -6,346 249.23%
-
NP to SH -41,488 -38,523 -8,985 -8,352 -7,756 -7,462 -6,346 249.23%
-
Tax Rate - - - - - - - -
Total Cost 134,978 136,425 118,765 135,150 130,540 129,784 118,233 9.22%
-
Net Worth 226,545 229,914 261,000 262,701 261,282 266,052 274,961 -12.10%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 226,545 229,914 261,000 262,701 261,282 266,052 274,961 -12.10%
NOSH 302,060 298,590 300,000 298,524 296,911 295,614 295,657 1.43%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -44.38% -39.35% -8.18% -6.59% -6.32% -6.10% -5.67% -
ROE -18.31% -16.76% -3.44% -3.18% -2.97% -2.80% -2.31% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.95 32.79 36.59 42.47 41.35 41.38 37.84 -12.52%
EPS -13.73 -12.90 -3.00 -2.80 -2.61 -2.52 -2.15 243.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.87 0.88 0.88 0.90 0.93 -13.34%
Adjusted Per Share Value based on latest NOSH - 298,524
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.86 27.08 30.37 35.08 33.97 33.84 30.95 -11.27%
EPS -11.48 -10.66 -2.49 -2.31 -2.15 -2.06 -1.76 248.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6267 0.6361 0.722 0.7268 0.7228 0.736 0.7607 -12.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.28 0.29 0.33 0.37 0.38 0.38 0.40 -
P/RPS 0.90 0.88 0.90 0.87 0.92 0.92 1.06 -10.32%
P/EPS -2.04 -2.25 -11.02 -13.22 -14.55 -15.05 -18.64 -77.08%
EY -49.05 -44.49 -9.08 -7.56 -6.87 -6.64 -5.37 336.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.38 0.42 0.43 0.42 0.43 -9.52%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 23/11/04 25/08/04 27/05/04 03/03/04 27/11/03 -
Price 0.23 0.29 0.32 0.32 0.31 0.38 0.38 -
P/RPS 0.74 0.88 0.87 0.75 0.75 0.92 1.00 -18.17%
P/EPS -1.67 -2.25 -10.68 -11.44 -11.87 -15.05 -17.70 -79.24%
EY -59.72 -44.49 -9.36 -8.74 -8.43 -6.64 -5.65 380.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.37 0.36 0.35 0.42 0.41 -16.99%

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