[LIENHOE] YoY Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -146.98%
YoY- -8.26%
Quarter Report
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 5,678 3,804 2,048 5,056 5,955 10,294 25,128 -21.94%
PBT -4,632 -10,698 -5,584 -9,518 -8,797 -7,859 -13,295 -16.10%
Tax 79 881 84 84 83 47 1,397 -38.03%
NP -4,553 -9,817 -5,500 -9,434 -8,714 -7,812 -11,898 -14.78%
-
NP to SH -4,553 -9,817 -5,500 -9,434 -8,714 -7,812 -11,898 -14.78%
-
Tax Rate - - - - - - - -
Total Cost 10,231 13,621 7,548 14,490 14,669 18,106 37,026 -19.28%
-
Net Worth 259,287 289,206 375,635 458,740 472,595 512,946 510,989 -10.68%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 259,287 289,206 375,635 458,740 472,595 512,946 510,989 -10.68%
NOSH 361,472 361,472 361,472 361,472 361,472 361,742 361,742 -0.01%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -80.19% -258.07% -268.55% -186.59% -146.33% -75.89% -47.35% -
ROE -1.76% -3.39% -1.46% -2.06% -1.84% -1.52% -2.33% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.71 1.14 0.62 1.52 1.78 3.01 7.33 -21.53%
EPS -1.37 -2.95 -1.65 -2.84 -2.60 -2.28 -3.47 -14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.87 1.13 1.38 1.41 1.50 1.49 -10.22%
Adjusted Per Share Value based on latest NOSH - 361,472
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.57 1.05 0.57 1.40 1.65 2.85 6.95 -21.95%
EPS -1.26 -2.72 -1.52 -2.61 -2.41 -2.16 -3.29 -14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7173 0.8001 1.0392 1.2691 1.3074 1.419 1.4136 -10.68%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.30 0.36 0.455 0.225 0.285 0.345 0.28 -
P/RPS 17.56 31.46 73.85 14.79 16.04 11.46 3.82 28.93%
P/EPS -21.90 -12.19 -27.50 -7.93 -10.96 -15.10 -8.07 18.09%
EY -4.57 -8.20 -3.64 -12.61 -9.12 -6.62 -12.39 -15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.40 0.16 0.20 0.23 0.19 12.24%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 31/05/22 20/05/21 29/05/20 17/05/19 25/05/18 30/05/17 -
Price 0.30 0.305 0.39 0.215 0.26 0.365 0.33 -
P/RPS 17.56 26.65 63.30 14.14 14.63 12.13 4.50 25.46%
P/EPS -21.90 -10.33 -23.57 -7.58 -10.00 -15.98 -9.51 14.90%
EY -4.57 -9.68 -4.24 -13.20 -10.00 -6.26 -10.51 -12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.35 0.16 0.18 0.24 0.22 9.53%

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