[LEADER] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -111.89%
YoY- -102.42%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,203,442 1,119,560 1,009,161 991,301 973,352 961,616 1,055,603 9.14%
PBT 27,936 8,220 -92,169 8,997 11,828 20,952 47,476 -29.80%
Tax -8,940 7,784 -5,975 -10,037 -11,632 -15,140 -22,778 -46.42%
NP 18,996 16,004 -98,144 -1,040 196 5,812 24,698 -16.06%
-
NP to SH 18,996 16,004 -98,144 -1,040 8,750 5,812 24,698 -16.06%
-
Tax Rate 32.00% -94.70% - 111.56% 98.34% 72.26% 47.98% -
Total Cost 1,184,446 1,103,556 1,107,305 992,341 973,156 955,804 1,030,905 9.70%
-
Net Worth 335,479 330,517 327,392 424,666 21,656,250 435,899 431,979 -15.52%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 335,479 330,517 327,392 424,666 21,656,250 435,899 431,979 -15.52%
NOSH 435,688 434,891 436,522 433,333 21,875,000 440,303 436,343 -0.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.58% 1.43% -9.73% -0.10% 0.02% 0.60% 2.34% -
ROE 5.66% 4.84% -29.98% -0.24% 0.04% 1.33% 5.72% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 276.22 257.43 231.18 228.76 4.45 218.40 241.92 9.25%
EPS 4.36 3.68 -22.49 -0.24 0.04 1.32 5.66 -15.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.98 0.99 0.99 0.99 -15.43%
Adjusted Per Share Value based on latest NOSH - 438,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 276.06 256.82 231.49 227.40 223.28 220.59 242.15 9.13%
EPS 4.36 3.67 -22.51 -0.24 2.01 1.33 5.67 -16.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7696 0.7582 0.751 0.9742 49.6777 0.9999 0.9909 -15.51%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.41 0.60 0.63 0.60 0.62 0.48 0.47 -
P/RPS 0.15 0.23 0.27 0.26 13.93 0.22 0.19 -14.59%
P/EPS 9.40 16.30 -2.80 -250.00 1,550.00 36.36 8.30 8.65%
EY 10.63 6.13 -35.69 -0.40 0.06 2.75 12.04 -7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.79 0.84 0.61 0.63 0.48 0.47 8.34%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 21/05/04 27/02/04 17/11/03 27/08/03 30/05/03 21/02/03 -
Price 0.37 0.44 0.65 0.61 0.68 0.55 0.51 -
P/RPS 0.13 0.17 0.28 0.27 15.28 0.25 0.21 -27.38%
P/EPS 8.49 11.96 -2.89 -254.17 1,700.00 41.67 9.01 -3.88%
EY 11.78 8.36 -34.59 -0.39 0.06 2.40 11.10 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.87 0.62 0.69 0.56 0.52 -5.20%

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