[LIIHEN] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -512.46%
YoY- -16.11%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 172,120 125,292 124,508 119,276 80,152 72,672 78,304 14.01%
PBT 11,496 -4,560 -2,288 -2,052 -2,728 -1,848 1,652 38.13%
Tax -1,168 716 1,056 -860 220 1,308 -1,612 -5.22%
NP 10,328 -3,844 -1,232 -2,912 -2,508 -540 40 152.13%
-
NP to SH 10,328 -3,844 -1,232 -2,912 -2,508 -540 40 152.13%
-
Tax Rate 10.16% - - - - - 97.58% -
Total Cost 161,792 129,136 125,740 122,188 82,660 73,212 78,264 12.85%
-
Net Worth 92,411 84,279 85,152 84,231 83,683 78,065 64,110 6.27%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 92,411 84,279 85,152 84,231 83,683 78,065 64,110 6.27%
NOSH 60,046 60,062 60,392 60,165 59,714 58,695 50,000 3.09%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.00% -3.07% -0.99% -2.44% -3.13% -0.74% 0.05% -
ROE 11.18% -4.56% -1.45% -3.46% -3.00% -0.69% 0.06% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 286.64 208.60 206.17 198.25 134.23 123.81 156.61 10.58%
EPS 17.20 -6.40 -2.04 -4.84 -4.20 -0.92 0.08 144.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.539 1.4032 1.41 1.40 1.4014 1.33 1.2822 3.08%
Adjusted Per Share Value based on latest NOSH - 60,165
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 31.81 23.16 23.01 22.05 14.82 13.43 14.47 14.01%
EPS 1.91 -0.71 -0.23 -0.54 -0.46 -0.10 0.01 139.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.1558 0.1574 0.1557 0.1547 0.1443 0.1185 6.27%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.46 0.62 0.72 0.77 1.00 1.20 0.79 -
P/RPS 0.16 0.30 0.35 0.39 0.75 0.97 0.50 -17.28%
P/EPS 2.67 -9.69 -35.29 -15.91 -23.81 -130.43 987.50 -62.64%
EY 37.39 -10.32 -2.83 -6.29 -4.20 -0.77 0.10 168.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.44 0.51 0.55 0.71 0.90 0.62 -11.38%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 26/05/08 28/05/07 29/05/06 30/05/05 28/05/04 26/05/03 -
Price 0.47 0.58 0.68 0.66 0.90 1.65 0.78 -
P/RPS 0.16 0.28 0.33 0.33 0.67 1.33 0.50 -17.28%
P/EPS 2.73 -9.06 -33.33 -13.64 -21.43 -179.35 975.00 -62.42%
EY 36.60 -11.03 -3.00 -7.33 -4.67 -0.56 0.10 167.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.48 0.47 0.64 1.24 0.61 -10.65%

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