[LFECORP] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[LFECORP] LFE CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -67.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LFECORP's Result
LFECORP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 55,055 70,911 101,720 125,882 107,494 82,876 47,545 10.28%
PBT -9,686 -3,378 1,239 6,473 5,817 5,317 3,412 -
Tax -2,593 -2,297 -2,763 -4,969 -1,209 -1,443 -909 101.26%
NP -12,279 -5,675 -1,524 1,504 4,608 3,874 2,503 -
-
NP to SH -12,279 -5,675 -1,524 1,504 4,608 3,874 2,503 -
-
Tax Rate - - 223.00% 76.77% 20.78% 27.14% 26.64% -
Total Cost 67,334 76,586 103,244 124,378 102,886 79,002 45,042 30.77%
-
Net Worth 55,112 60,796 63,415 63,951 67,153 69,069 52,037 3.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 3,642 3,642 -
Div Payout % - - - - - 94.03% 145.53% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 55,112 60,796 63,415 63,951 67,153 69,069 52,037 3.90%
NOSH 51,992 51,962 51,980 51,993 52,056 51,931 52,037 -0.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -22.30% -8.00% -1.50% 1.19% 4.29% 4.67% 5.26% -
ROE -22.28% -9.33% -2.40% 2.35% 6.86% 5.61% 4.81% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 105.89 136.47 195.69 242.11 206.49 159.59 91.37 10.34%
EPS -23.62 -10.92 -2.93 2.89 8.85 7.46 4.81 -
DPS 0.00 0.00 0.00 0.00 0.00 7.01 7.00 -
NAPS 1.06 1.17 1.22 1.23 1.29 1.33 1.00 3.96%
Adjusted Per Share Value based on latest NOSH - 51,993
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.97 6.40 9.18 11.35 9.70 7.48 4.29 10.31%
EPS -1.11 -0.51 -0.14 0.14 0.42 0.35 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.33 -
NAPS 0.0497 0.0548 0.0572 0.0577 0.0606 0.0623 0.0469 3.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.68 0.72 0.99 1.01 1.58 2.35 2.70 -
P/RPS 0.64 0.53 0.51 0.42 0.77 1.47 2.96 -64.00%
P/EPS -2.88 -6.59 -33.77 34.92 17.85 31.50 56.13 -
EY -34.73 -15.17 -2.96 2.86 5.60 3.17 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 2.98 2.59 -
P/NAPS 0.64 0.62 0.81 0.82 1.22 1.77 2.70 -61.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 29/11/04 25/08/04 - - -
Price 0.50 0.70 0.84 0.95 1.23 0.00 0.00 -
P/RPS 0.47 0.51 0.43 0.39 0.60 0.00 0.00 -
P/EPS -2.12 -6.41 -28.65 32.84 13.90 0.00 0.00 -
EY -47.23 -15.60 -3.49 3.04 7.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.69 0.77 0.95 0.00 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