[LFECORP] QoQ TTM Result on 30-Sep-2008 [#2]

Stock

[LFECORP] LFE CORPORATION BHD

Announcement Date

27-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- -138.89%

YoY- 73.97%

Quarter Report

LFECORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	257,752	258,972	227,675	201,268	178,515	156,184	131,023	57.06%
YoY %	-0.47%	13.75%	13.12%	12.75%	14.30%	19.20%	-	-
Horiz. %	196.72%	197.65%	173.77%	153.61%	136.25%	119.20%	100.00%	-
PBT	-1,510	-4,176	-6,794	-3,793	-1,506	1,536	4,719	-
YoY %	63.84%	38.53%	-79.12%	-151.86%	-198.05%	-67.45%	-	-
Horiz. %	-32.00%	-88.49%	-143.97%	-80.38%	-31.91%	32.55%	100.00%	-
Tax	134	128	469	252	77	-89	-944	-
YoY %	4.69%	-72.71%	86.11%	227.27%	186.52%	90.57%	-	-
Horiz. %	-14.19%	-13.56%	-49.68%	-26.69%	-8.16%	9.43%	100.00%	-
NP	-1,376	-4,048	-6,325	-3,541	-1,429	1,447	3,775	-
YoY %	66.01%	36.00%	-78.62%	-147.80%	-198.76%	-61.67%	-	-
Horiz. %	-36.45%	-107.23%	-167.55%	-93.80%	-37.85%	38.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,273	-3,929	-6,218	-3,452	-1,445	1,355	3,619	-
YoY %	67.60%	36.81%	-80.13%	-138.89%	-206.64%	-62.56%	-	-
Horiz. %	-35.18%	-108.57%	-171.82%	-95.39%	-39.93%	37.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	5.79%	20.00%	-
YoY %	-	-	-	-	-	-71.05%	-	-
Horiz. %	-	-	-	-	-	28.95%	100.00%	-
Total Cost	259,128	263,020	234,000	204,809	179,944	154,737	127,248	60.73%
YoY %	-1.48%	12.40%	14.25%	13.82%	16.29%	21.60%	-	-
Horiz. %	203.64%	206.70%	183.89%	160.95%	141.41%	121.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,020	39,365	35,582	37,199	37,341	39,100	35,498	6.51%
YoY %	-0.88%	10.63%	-4.35%	-0.38%	-4.50%	10.15%	-	-
Horiz. %	109.92%	110.89%	100.24%	104.79%	105.19%	110.15%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	39,020	39,365	35,582	37,199	37,341	39,100	35,498	6.51%
YoY %	-0.88%	10.63%	-4.35%	-0.38%	-4.50%	10.15%	-	-
Horiz. %	109.92%	110.89%	100.24%	104.79%	105.19%	110.15%	100.00%	-
NOSH	84,827	85,576	84,720	84,545	84,867	85,000	73,955	9.58%
YoY %	-0.88%	1.01%	0.21%	-0.38%	-0.16%	14.93%	-	-
Horiz. %	114.70%	115.71%	114.56%	114.32%	114.75%	114.93%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-0.53%	-1.56%	-2.78%	-1.76%	-0.80%	0.93%	2.88%	-
YoY %	66.03%	43.88%	-57.95%	-120.00%	-186.02%	-67.71%	-	-
Horiz. %	-18.40%	-54.17%	-96.53%	-61.11%	-27.78%	32.29%	100.00%	-
ROE	-3.26%	-9.98%	-17.47%	-9.28%	-3.87%	3.47%	10.19%	-
YoY %	67.33%	42.87%	-88.25%	-139.79%	-211.53%	-65.95%	-	-
Horiz. %	-31.99%	-97.94%	-171.44%	-91.07%	-37.98%	34.05%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	303.85	302.62	268.74	238.06	210.35	183.75	177.17	43.32%
YoY %	0.41%	12.61%	12.89%	13.17%	14.48%	3.71%	-	-
Horiz. %	171.50%	170.81%	151.68%	134.37%	118.73%	103.71%	100.00%	-
EPS	-1.50	-4.59	-7.34	-4.08	-1.70	1.59	4.89	-
YoY %	67.32%	37.47%	-79.90%	-140.00%	-206.92%	-67.48%	-	-
Horiz. %	-30.67%	-93.87%	-150.10%	-83.44%	-34.76%	32.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.46	0.46	0.42	0.44	0.44	0.46	0.48	-2.79%
YoY %	0.00%	9.52%	-4.55%	0.00%	-4.35%	-4.17%	-	-
Horiz. %	95.83%	95.83%	87.50%	91.67%	91.67%	95.83%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 84,545
RPS	23.09	23.20	20.40	18.03	15.99	13.99	11.74	57.04%
YoY %	-0.47%	13.73%	13.14%	12.76%	14.30%	19.17%	-	-
Horiz. %	196.68%	197.61%	173.76%	153.58%	136.20%	119.17%	100.00%	-
EPS	-0.11	-0.35	-0.56	-0.31	-0.13	0.12	0.32	-
YoY %	68.57%	37.50%	-80.65%	-138.46%	-208.33%	-62.50%	-	-
Horiz. %	-34.38%	-109.38%	-175.00%	-96.88%	-40.62%	37.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.035	0.0353	0.0319	0.0333	0.0335	0.035	0.0318	6.60%
YoY %	-0.85%	10.66%	-4.20%	-0.60%	-4.29%	10.06%	-	-
Horiz. %	110.06%	111.01%	100.31%	104.72%	105.35%	110.06%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.23	0.09	0.07	0.21	0.50	0.95	1.02	-
P/RPS	0.08	0.03	0.03	0.09	0.24	0.52	0.58	-73.33%
YoY %	166.67%	0.00%	-66.67%	-62.50%	-53.85%	-10.34%	-	-
Horiz. %	13.79%	5.17%	5.17%	15.52%	41.38%	89.66%	100.00%	-
P/EPS	-15.33	-1.96	-0.95	-5.14	-29.37	59.59	20.84	-
YoY %	-682.14%	-106.32%	81.52%	82.50%	-149.29%	185.94%	-	-
Horiz. %	-73.56%	-9.40%	-4.56%	-24.66%	-140.93%	285.94%	100.00%	-
EY	-6.52	-51.01	-104.85	-19.44	-3.41	1.68	4.80	-
YoY %	87.22%	51.35%	-439.35%	-470.09%	-302.98%	-65.00%	-	-
Horiz. %	-135.83%	-1,062.71%	-2,184.38%	-405.00%	-71.04%	35.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.20	0.17	0.48	1.14	2.07	2.13	-61.98%
YoY %	150.00%	17.65%	-64.58%	-57.89%	-44.93%	-2.82%	-	-
Horiz. %	23.47%	9.39%	7.98%	22.54%	53.52%	97.18%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/05/09	25/02/09	27/11/08	30/10/08	30/10/08	28/02/08	-
Price	0.19	0.11	0.09	0.28	0.21	0.21	0.93	-
P/RPS	0.06	0.04	0.03	0.12	0.10	0.11	0.52	-76.33%
YoY %	50.00%	33.33%	-75.00%	20.00%	-9.09%	-78.85%	-	-
Horiz. %	11.54%	7.69%	5.77%	23.08%	19.23%	21.15%	100.00%	-
P/EPS	-12.66	-2.40	-1.23	-6.86	-12.33	13.17	19.00	-
YoY %	-427.50%	-95.12%	82.07%	44.36%	-193.62%	-30.68%	-	-
Horiz. %	-66.63%	-12.63%	-6.47%	-36.11%	-64.89%	69.32%	100.00%	-
EY	-7.90	-41.74	-81.55	-14.58	-8.11	7.59	5.26	-
YoY %	81.07%	48.82%	-459.33%	-79.78%	-206.85%	44.30%	-	-
Horiz. %	-150.19%	-793.54%	-1,550.38%	-277.19%	-154.18%	144.30%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.41	0.24	0.21	0.64	0.48	0.46	1.94	-64.55%
YoY %	70.83%	14.29%	-67.19%	33.33%	4.35%	-76.29%	-	-
Horiz. %	21.13%	12.37%	10.82%	32.99%	24.74%	23.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos