[LIENHOE] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.67%
YoY- -29.31%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 87,234 80,400 97,902 101,925 107,706 98,048 122,322 -20.19%
PBT -25,506 -18,524 -37,092 -7,445 -6,290 -6,384 -6,208 156.74%
Tax -1,402 -1,412 -1,431 -1,514 -1,390 -1,692 -1,254 7.72%
NP -26,908 -19,936 -38,523 -8,960 -7,680 -8,076 -7,462 135.33%
-
NP to SH -26,908 -19,936 -38,523 -8,960 -7,680 -8,076 -7,462 135.33%
-
Tax Rate - - - - - - - -
Total Cost 114,142 100,336 136,425 110,885 115,386 106,124 129,784 -8.21%
-
Net Worth 217,682 226,545 235,896 259,840 261,953 261,282 262,874 -11.82%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 217,682 226,545 235,896 259,840 261,953 261,282 262,874 -11.82%
NOSH 302,337 302,060 298,603 298,666 297,674 296,911 295,364 1.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -30.85% -24.80% -39.35% -8.79% -7.13% -8.24% -6.10% -
ROE -12.36% -8.80% -16.33% -3.45% -2.93% -3.09% -2.84% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.85 26.62 32.79 34.13 36.18 33.02 41.41 -21.42%
EPS -8.90 -6.60 -12.89 -3.00 -2.58 -2.72 -2.52 132.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.75 0.79 0.87 0.88 0.88 0.89 -13.18%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.13 24.08 29.33 30.53 32.26 29.37 36.64 -20.19%
EPS -8.06 -5.97 -11.54 -2.68 -2.30 -2.42 -2.24 134.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6521 0.6786 0.7066 0.7784 0.7847 0.7827 0.7874 -11.82%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.25 0.28 0.29 0.33 0.37 0.38 0.38 -
P/RPS 0.87 1.05 0.88 0.97 1.02 1.15 0.92 -3.66%
P/EPS -2.81 -4.24 -2.25 -11.00 -14.34 -13.97 -15.04 -67.35%
EY -35.60 -23.57 -44.49 -9.09 -6.97 -7.16 -6.65 206.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.38 0.42 0.43 0.43 -12.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 24/02/05 23/11/04 25/08/04 27/05/04 03/03/04 -
Price 0.22 0.23 0.29 0.32 0.32 0.31 0.38 -
P/RPS 0.76 0.86 0.88 0.94 0.88 0.94 0.92 -11.96%
P/EPS -2.47 -3.48 -2.25 -10.67 -12.40 -11.40 -15.04 -70.04%
EY -40.45 -28.70 -44.49 -9.38 -8.06 -8.77 -6.65 233.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.37 0.37 0.36 0.35 0.43 -19.61%

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