[LIENHOE] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 75.48%
YoY- -11.55%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 3,804 2,048 5,056 5,955 10,294 25,128 28,768 -28.61%
PBT -10,698 -5,584 -9,518 -8,797 -7,859 -13,295 -4,356 16.14%
Tax 881 84 84 83 47 1,397 165 32.18%
NP -9,817 -5,500 -9,434 -8,714 -7,812 -11,898 -4,191 15.23%
-
NP to SH -9,817 -5,500 -9,434 -8,714 -7,812 -11,898 -4,191 15.23%
-
Tax Rate - - - - - - - -
Total Cost 13,621 7,548 14,490 14,669 18,106 37,026 32,959 -13.68%
-
Net Worth 289,206 375,635 458,740 472,595 512,946 510,989 237,031 3.36%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 289,206 375,635 458,740 472,595 512,946 510,989 237,031 3.36%
NOSH 361,472 361,472 361,472 361,472 361,742 361,742 343,524 0.85%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -258.07% -268.55% -186.59% -146.33% -75.89% -47.35% -14.57% -
ROE -3.39% -1.46% -2.06% -1.84% -1.52% -2.33% -1.77% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.14 0.62 1.52 1.78 3.01 7.33 8.37 -28.25%
EPS -2.95 -1.65 -2.84 -2.60 -2.28 -3.47 -1.22 15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.13 1.38 1.41 1.50 1.49 0.69 3.93%
Adjusted Per Share Value based on latest NOSH - 361,472
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.05 0.57 1.40 1.65 2.85 6.95 7.96 -28.64%
EPS -2.72 -1.52 -2.61 -2.41 -2.16 -3.29 -1.16 15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8001 1.0392 1.2691 1.3074 1.419 1.4136 0.6557 3.37%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.36 0.455 0.225 0.285 0.345 0.28 0.25 -
P/RPS 31.46 73.85 14.79 16.04 11.46 3.82 2.99 48.00%
P/EPS -12.19 -27.50 -7.93 -10.96 -15.10 -8.07 -20.49 -8.28%
EY -8.20 -3.64 -12.61 -9.12 -6.62 -12.39 -4.88 9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.16 0.20 0.23 0.19 0.36 2.19%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 20/05/21 29/05/20 17/05/19 25/05/18 30/05/17 25/05/16 -
Price 0.305 0.39 0.215 0.26 0.365 0.33 0.245 -
P/RPS 26.65 63.30 14.14 14.63 12.13 4.50 2.93 44.45%
P/EPS -10.33 -23.57 -7.58 -10.00 -15.98 -9.51 -20.08 -10.48%
EY -9.68 -4.24 -13.20 -10.00 -6.26 -10.51 -4.98 11.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.16 0.18 0.24 0.22 0.36 -0.46%

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