[LIENHOE] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -90.19%
YoY- -30.17%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 40,604 61,141 43,617 53,853 49,377 48,977 66,000 -7.77%
PBT -17,592 -17,294 -12,753 -3,145 -2,100 43,573 -26,911 -6.83%
Tax 55 57 -701 -695 -850 -1,100 26,911 -64.35%
NP -17,537 -17,237 -13,454 -3,840 -2,950 42,473 0 -
-
NP to SH -17,537 -17,237 -13,454 -3,840 -2,950 42,473 -28,411 -7.72%
-
Tax Rate - - - - - 2.52% - -
Total Cost 58,141 78,378 57,071 57,693 52,327 6,504 66,000 -2.08%
-
Net Worth 187,896 194,219 217,682 261,953 277,299 241,468 226,372 -3.05%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 187,896 194,219 217,682 261,953 277,299 241,468 226,372 -3.05%
NOSH 347,956 303,468 302,337 297,674 295,000 254,177 254,350 5.35%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -43.19% -28.19% -30.85% -7.13% -5.97% 86.72% 0.00% -
ROE -9.33% -8.88% -6.18% -1.47% -1.06% 17.59% -12.55% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.67 20.15 14.43 18.09 16.74 19.27 25.95 -12.46%
EPS -5.04 -5.68 -4.45 -1.29 -1.00 16.71 -11.17 -12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.64 0.72 0.88 0.94 0.95 0.89 -7.98%
Adjusted Per Share Value based on latest NOSH - 298,524
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.23 16.91 12.07 14.90 13.66 13.55 18.26 -7.77%
EPS -4.85 -4.77 -3.72 -1.06 -0.82 11.75 -7.86 -7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5198 0.5373 0.6022 0.7247 0.7671 0.668 0.6263 -3.05%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.28 0.28 0.25 0.37 0.38 0.35 0.28 -
P/RPS 2.40 1.39 1.73 2.05 2.27 1.82 1.08 14.22%
P/EPS -5.56 -4.93 -5.62 -28.68 -38.00 2.09 -2.51 14.16%
EY -18.00 -20.29 -17.80 -3.49 -2.63 47.74 -39.89 -12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.35 0.42 0.40 0.37 0.31 8.99%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 18/08/06 24/08/05 25/08/04 28/08/03 26/08/02 30/08/01 -
Price 0.28 0.28 0.22 0.32 0.46 0.51 0.36 -
P/RPS 2.40 1.39 1.52 1.77 2.75 2.65 1.39 9.52%
P/EPS -5.56 -4.93 -4.94 -24.81 -46.00 3.05 -3.22 9.52%
EY -18.00 -20.29 -20.23 -4.03 -2.17 32.76 -31.03 -8.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.31 0.36 0.49 0.54 0.40 4.46%

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