[LIENHOE] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -83.43%
YoY- -53.27%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 25,606 27,443 22,591 39,609 23,342 28,792 34,145 -4.68%
PBT -11,244 -8,689 -2,439 -1,747 -1,066 -1,097 -2,401 29.33%
Tax 26 -572 -441 -500 -400 1,097 2,401 -52.94%
NP -11,218 -9,261 -2,880 -2,247 -1,466 0 0 -
-
NP to SH -11,218 -9,261 -2,880 -2,247 -1,466 -1,547 -3,051 24.22%
-
Tax Rate - - - - - - - -
Total Cost 36,824 36,704 25,471 41,856 24,808 28,792 34,145 1.26%
-
Net Worth 182,406 208,826 261,000 274,961 244,333 223,173 197,100 -1.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 182,406 208,826 261,000 274,961 244,333 223,173 197,100 -1.28%
NOSH 304,010 302,647 300,000 295,657 257,192 253,606 270,000 1.99%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -43.81% -33.75% -12.75% -5.67% -6.28% 0.00% 0.00% -
ROE -6.15% -4.43% -1.10% -0.82% -0.60% -0.69% -1.55% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.42 9.07 7.53 13.40 9.08 11.35 12.65 -6.55%
EPS -3.69 -3.06 -0.96 -0.76 -0.57 -0.61 -1.13 21.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.69 0.87 0.93 0.95 0.88 0.73 -3.21%
Adjusted Per Share Value based on latest NOSH - 295,657
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.67 8.22 6.77 11.86 6.99 8.62 10.23 -4.68%
EPS -3.36 -2.77 -0.86 -0.67 -0.44 -0.46 -0.91 24.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5464 0.6255 0.7818 0.8237 0.7319 0.6685 0.5904 -1.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.25 0.24 0.33 0.40 0.43 0.27 0.58 -
P/RPS 2.97 2.65 4.38 2.99 4.74 2.38 4.59 -6.99%
P/EPS -6.78 -7.84 -34.38 -52.63 -75.44 -44.26 -51.33 -28.62%
EY -14.76 -12.75 -2.91 -1.90 -1.33 -2.26 -1.95 40.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.38 0.43 0.45 0.31 0.79 -9.98%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 23/11/05 23/11/04 27/11/03 28/11/02 29/11/01 28/11/00 -
Price 0.27 0.20 0.32 0.38 0.47 0.44 0.49 -
P/RPS 3.21 2.21 4.25 2.84 5.18 3.88 3.87 -3.06%
P/EPS -7.32 -6.54 -33.33 -50.00 -82.46 -72.13 -43.36 -25.64%
EY -13.67 -15.30 -3.00 -2.00 -1.21 -1.39 -2.31 34.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.29 0.37 0.41 0.49 0.50 0.67 -6.41%

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