[LIENHOE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -328.75%
YoY- -416.26%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 92,518 87,666 93,490 97,902 109,780 126,798 122,784 -17.18%
PBT -52,950 -46,700 -40,127 -37,092 -7,945 -7,253 -6,339 311.15%
Tax -1,568 -1,437 -1,361 -1,431 -1,040 -1,099 -1,417 6.97%
NP -54,518 -48,137 -41,488 -38,523 -8,985 -8,352 -7,756 266.51%
-
NP to SH -54,518 -48,137 -41,488 -38,523 -8,985 -8,352 -7,756 266.51%
-
Tax Rate - - - - - - - -
Total Cost 147,036 135,803 134,978 136,425 118,765 135,150 130,540 8.24%
-
Net Worth 208,826 217,800 226,545 229,914 261,000 262,701 261,282 -13.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 208,826 217,800 226,545 229,914 261,000 262,701 261,282 -13.86%
NOSH 302,647 302,500 302,060 298,590 300,000 298,524 296,911 1.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -58.93% -54.91% -44.38% -39.35% -8.18% -6.59% -6.32% -
ROE -26.11% -22.10% -18.31% -16.76% -3.44% -3.18% -2.97% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.57 28.98 30.95 32.79 36.59 42.47 41.35 -18.22%
EPS -18.01 -15.91 -13.73 -12.90 -3.00 -2.80 -2.61 262.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.72 0.75 0.77 0.87 0.88 0.88 -14.95%
Adjusted Per Share Value based on latest NOSH - 298,590
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.59 24.25 25.86 27.08 30.37 35.08 33.97 -17.19%
EPS -15.08 -13.32 -11.48 -10.66 -2.49 -2.31 -2.15 265.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5777 0.6025 0.6267 0.6361 0.722 0.7268 0.7228 -13.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.24 0.25 0.28 0.29 0.33 0.37 0.38 -
P/RPS 0.79 0.86 0.90 0.88 0.90 0.87 0.92 -9.64%
P/EPS -1.33 -1.57 -2.04 -2.25 -11.02 -13.22 -14.55 -79.67%
EY -75.06 -63.65 -49.05 -44.49 -9.08 -7.56 -6.87 391.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.37 0.38 0.38 0.42 0.43 -12.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 26/05/05 24/02/05 23/11/04 25/08/04 27/05/04 -
Price 0.20 0.22 0.23 0.29 0.32 0.32 0.31 -
P/RPS 0.65 0.76 0.74 0.88 0.87 0.75 0.75 -9.09%
P/EPS -1.11 -1.38 -1.67 -2.25 -10.68 -11.44 -11.87 -79.36%
EY -90.07 -72.33 -59.72 -44.49 -9.36 -8.74 -8.43 384.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.31 0.38 0.37 0.36 0.35 -11.77%

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