[LIENHOE] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.49%
YoY- -106.95%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 98,048 122,322 118,648 98,754 96,200 95,220 96,425 1.11%
PBT -6,384 -6,208 -5,129 -4,200 -5,860 41,417 56,676 -
Tax -1,692 -1,254 -1,800 -1,700 -1,040 -1,559 -2,000 -10.54%
NP -8,076 -7,462 -6,929 -5,900 -6,900 39,858 54,676 -
-
NP to SH -8,076 -7,462 -6,929 -5,900 -6,900 39,858 54,676 -
-
Tax Rate - - - - - 3.76% 3.53% -
Total Cost 106,124 129,784 125,577 104,654 103,100 55,362 41,749 86.15%
-
Net Worth 261,282 262,874 274,614 277,299 279,568 247,077 243,936 4.68%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 261,282 262,874 274,614 277,299 279,568 247,077 243,936 4.68%
NOSH 296,911 295,364 295,284 295,000 297,413 262,848 256,775 10.15%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -8.24% -6.10% -5.84% -5.97% -7.17% 41.86% 56.70% -
ROE -3.09% -2.84% -2.52% -2.13% -2.47% 16.13% 22.41% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.02 41.41 40.18 33.48 32.35 36.23 37.55 -8.20%
EPS -2.72 -2.52 -2.35 -2.00 -2.32 15.17 21.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.89 0.93 0.94 0.94 0.94 0.95 -4.97%
Adjusted Per Share Value based on latest NOSH - 298,780
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.56 36.88 35.77 29.77 29.00 28.71 29.07 1.11%
EPS -2.43 -2.25 -2.09 -1.78 -2.08 12.02 16.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7877 0.7925 0.8279 0.836 0.8429 0.7449 0.7354 4.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.38 0.38 0.40 0.38 0.38 0.38 0.43 -
P/RPS 1.15 0.92 1.00 1.14 1.17 1.05 1.15 0.00%
P/EPS -13.97 -15.04 -17.05 -19.00 -16.38 2.51 2.02 -
EY -7.16 -6.65 -5.87 -5.26 -6.11 39.90 49.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.43 0.40 0.40 0.40 0.45 -2.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 03/03/04 27/11/03 28/08/03 27/05/03 27/02/03 28/11/02 -
Price 0.31 0.38 0.38 0.46 0.40 0.48 0.47 -
P/RPS 0.94 0.92 0.95 1.37 1.24 1.33 1.25 -17.29%
P/EPS -11.40 -15.04 -16.19 -23.00 -17.24 3.17 2.21 -
EY -8.77 -6.65 -6.18 -4.35 -5.80 31.59 45.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.41 0.49 0.43 0.51 0.49 -20.07%

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