[LEESK] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -88.09%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Revenue 70,204 63,537 57,454 18,173 0 0 0 -
PBT 972 908 1,822 870 -5,538 0 0 -
Tax -66 -46 -288 -176 0 0 0 -
NP 905 861 1,534 694 -5,538 0 0 -
-
NP to SH 905 861 1,534 694 -5,538 0 0 -
-
Tax Rate 6.79% 5.07% 15.81% 20.23% - - - -
Total Cost 69,298 62,676 55,920 17,478 5,538 0 0 -
-
Net Worth 32,252 30,599 30,026 28,570 -80,315 0 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Net Worth 32,252 30,599 30,026 28,570 -80,315 0 0 -
NOSH 169,749 169,999 166,811 168,064 37,356 37,353 37,342 36.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
NP Margin 1.29% 1.36% 2.67% 3.82% 0.00% 0.00% 0.00% -
ROE 2.81% 2.81% 5.11% 2.43% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
RPS 41.36 37.37 34.44 10.81 0.00 0.00 0.00 -
EPS 0.53 0.51 0.92 0.41 -14.83 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 -2.15 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,064
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
RPS 28.05 25.39 22.96 7.26 0.00 0.00 0.00 -
EPS 0.36 0.34 0.61 0.28 -2.21 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1289 0.1223 0.12 0.1142 -0.3209 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 28/11/03 30/09/03 29/11/02 -
Price 0.14 0.12 0.14 0.43 0.32 0.32 0.32 -
P/RPS 0.34 0.32 0.41 3.98 0.00 0.00 0.00 -
P/EPS 26.25 23.68 15.22 104.03 -2.16 0.00 0.00 -
EY 3.81 4.22 6.57 0.96 -46.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.78 2.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Date 29/11/07 21/12/06 16/11/05 24/11/04 21/11/03 - - -
Price 0.13 0.14 0.10 0.40 0.32 0.00 0.00 -
P/RPS 0.31 0.37 0.29 3.70 0.00 0.00 0.00 -
P/EPS 24.37 27.63 10.87 96.77 -2.16 0.00 0.00 -
EY 4.10 3.62 9.20 1.03 -46.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.56 2.35 0.00 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