[LHH] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -2569.32%
YoY- -339.7%
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 682,582 664,864 651,344 608,844 552,501 585,333 582,838 11.09%
PBT 29,802 16 -13,694 -35,044 8,327 37,908 45,612 -24.68%
Tax -9,752 -6,608 -4,812 -7,852 -9,934 -10,617 -9,928 -1.18%
NP 20,050 -6,592 -18,506 -42,896 -1,607 27,290 35,684 -31.88%
-
NP to SH 20,050 -6,592 -18,506 -42,896 -1,607 27,290 35,684 -31.88%
-
Tax Rate 32.72% 41,300.00% - - 119.30% 28.01% 21.77% -
Total Cost 662,532 671,456 669,850 651,740 554,108 558,042 547,154 13.59%
-
Net Worth 239,063 173,419 167,555 165,903 172,304 190,033 186,848 17.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,064 - - - - - - -
Div Payout % 30.25% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 239,063 173,419 167,555 165,903 172,304 190,033 186,848 17.83%
NOSH 151,613 151,656 151,688 151,468 151,810 151,614 151,588 0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.94% -0.99% -2.84% -7.05% -0.29% 4.66% 6.12% -
ROE 8.39% -3.80% -11.04% -25.86% -0.93% 14.36% 19.10% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 450.21 438.40 429.40 401.96 363.94 386.07 384.49 11.08%
EPS 13.23 -4.35 -12.20 -28.32 -1.06 18.00 23.54 -31.87%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5768 1.1435 1.1046 1.0953 1.135 1.2534 1.2326 17.82%
Adjusted Per Share Value based on latest NOSH - 151,468
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 385.74 375.73 368.09 344.07 312.23 330.78 329.37 11.09%
EPS 11.33 -3.73 -10.46 -24.24 -0.91 15.42 20.17 -31.89%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.351 0.98 0.9469 0.9376 0.9737 1.0739 1.0559 17.83%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.90 0.91 1.04 1.15 1.71 2.10 1.29 -
P/RPS 0.20 0.21 0.24 0.29 0.47 0.54 0.34 -29.77%
P/EPS 6.81 -20.94 -8.52 -4.06 -161.54 11.67 5.48 15.57%
EY 14.69 -4.78 -11.73 -24.63 -0.62 8.57 18.25 -13.45%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.80 0.94 1.05 1.51 1.68 1.05 -33.42%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 30/11/04 27/08/04 26/05/04 26/02/04 12/11/03 -
Price 0.89 0.94 0.91 0.94 1.18 1.91 2.27 -
P/RPS 0.20 0.21 0.21 0.23 0.32 0.49 0.59 -51.35%
P/EPS 6.73 -21.63 -7.46 -3.32 -111.47 10.61 9.64 -21.28%
EY 14.86 -4.62 -13.41 -30.13 -0.90 9.42 10.37 27.07%
DY 4.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.82 0.82 0.86 1.04 1.52 1.84 -54.72%

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