[LEESK] YoY Cumulative Quarter Result on 30-Nov-2003 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Revenue 47,653 43,091 13,630 0 0 66 8,041 39.57%
PBT 681 1,367 653 -4,154 0 -6,560 -99,567 -
Tax -35 -216 -132 0 0 6,560 99,567 -
NP 646 1,151 521 -4,154 0 0 0 -
-
NP to SH 646 1,151 521 -4,154 0 -6,410 -99,526 -
-
Tax Rate 5.14% 15.80% 20.21% - - - - -
Total Cost 47,007 41,940 13,109 4,154 0 66 8,041 39.21%
-
Net Worth 30,600 30,026 28,570 -80,315 0 -66,864 -39,958 -
Dividend
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Net Worth 30,600 30,026 28,570 -80,315 0 -66,864 -39,958 -
NOSH 170,000 166,811 168,064 37,356 37,342 37,354 37,344 32.84%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
NP Margin 1.36% 2.67% 3.82% 0.00% 0.00% 0.00% 0.00% -
ROE 2.11% 3.83% 1.82% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
RPS 28.03 25.83 8.11 0.00 0.00 0.18 21.53 5.06%
EPS 0.38 0.69 0.31 -11.12 0.00 -17.16 -266.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 -2.15 0.00 -1.79 -1.07 -
Adjusted Per Share Value based on latest NOSH - 37,361
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
RPS 19.04 17.22 5.45 0.00 0.00 0.03 3.21 39.59%
EPS 0.26 0.46 0.21 -1.66 0.00 -2.56 -39.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.12 0.1142 -0.3209 0.00 -0.2672 -0.1597 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Date 29/09/06 30/09/05 30/09/04 28/11/03 29/11/02 31/05/02 31/05/01 -
Price 0.12 0.14 0.43 0.32 0.32 0.32 0.49 -
P/RPS 0.43 0.54 5.30 0.00 0.00 181.11 2.28 -26.84%
P/EPS 31.58 20.29 138.71 -2.88 0.00 -1.86 -0.18 -
EY 3.17 4.93 0.72 -34.75 0.00 -53.63 -543.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 2.53 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Date 21/12/06 16/11/05 24/11/04 21/11/03 - 31/05/02 31/07/01 -
Price 0.14 0.10 0.40 0.32 0.00 0.32 0.61 -
P/RPS 0.50 0.39 4.93 0.00 0.00 181.11 2.83 -27.73%
P/EPS 36.84 14.49 129.03 -2.88 0.00 -1.86 -0.23 -
EY 2.71 6.90 0.78 -34.75 0.00 -53.63 -436.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 2.35 0.00 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