[LFECORP] QoQ TTM Result on 31-Jan-2013 [#2]

Stock
[LFECORP] LFE CORPORATION BHD
Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 6.34%
YoY- -663.46%
Quarter Report
Latest QR
Upcoming QR
LFECORP's Result
LFECORP's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 69,441 72,528 52,684 47,427 34,339 25,582 14,240 186.73%
PBT 13,344 14,290 -39,112 -28,389 -30,243 -33,117 -6,821 -
Tax -402 -469 -17 -15 -84 -14 4 -
NP 12,942 13,821 -39,129 -28,404 -30,327 -33,131 -6,817 -
-
NP to SH 12,942 13,821 -39,129 -28,404 -30,327 -33,131 -6,817 -
-
Tax Rate 3.01% 3.28% - - - - - -
Total Cost 56,499 58,707 91,813 75,831 64,666 58,713 21,057 92.74%
-
Net Worth 11,999 11,885 -14,432 -1,711 -2,540 -2,546 24,588 -37.93%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 11,999 11,885 -14,432 -1,711 -2,540 -2,546 24,588 -37.93%
NOSH 100,000 84,896 84,896 85,555 84,666 84,896 84,788 11.59%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 18.64% 19.06% -74.27% -59.89% -88.32% -129.51% -47.87% -
ROE 107.85% 116.28% 0.00% 0.00% 0.00% 0.00% -27.72% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 69.44 85.43 62.06 55.43 40.56 30.13 16.79 156.99%
EPS 12.94 16.28 -46.09 -33.20 -35.82 -39.02 -8.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.14 -0.17 -0.02 -0.03 -0.03 0.29 -44.38%
Adjusted Per Share Value based on latest NOSH - 85,555
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 6.26 6.54 4.75 4.28 3.10 2.31 1.28 187.29%
EPS 1.17 1.25 -3.53 -2.56 -2.74 -2.99 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.0107 -0.013 -0.0015 -0.0023 -0.0023 0.0222 -38.06%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.18 0.06 0.045 0.05 0.05 0.10 0.12 -
P/RPS 0.26 0.07 0.07 0.09 0.12 0.33 0.71 -48.72%
P/EPS 1.39 0.37 -0.10 -0.15 -0.14 -0.26 -1.49 -
EY 71.90 271.33 -1,024.23 -663.99 -716.39 -390.25 -67.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.43 0.00 0.00 0.00 0.00 0.41 136.87%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 27/12/13 11/09/13 24/06/13 22/03/13 26/12/12 28/09/12 25/06/12 -
Price 0.15 0.13 0.05 0.045 0.05 0.09 0.10 -
P/RPS 0.22 0.15 0.08 0.08 0.12 0.30 0.60 -48.67%
P/EPS 1.16 0.80 -0.11 -0.14 -0.14 -0.23 -1.24 -
EY 86.28 125.23 -921.80 -737.77 -716.39 -433.61 -80.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.93 0.00 0.00 0.00 0.00 0.34 137.64%

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