[LATEXX] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -17.47%
YoY- 38.63%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 52,244 41,266 35,640 59,619 63,310 59,092 47,916 5.91%
PBT 4,113 -12,394 -12,992 -13,853 -11,784 -12,788 -17,000 -
Tax 0 0 0 -18 -24 -6 0 -
NP 4,113 -12,394 -12,992 -13,871 -11,808 -12,794 -17,000 -
-
NP to SH 4,113 -12,394 -12,992 -13,871 -11,808 -12,794 -17,000 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 48,130 53,660 48,632 73,490 75,118 71,886 64,916 -18.03%
-
Net Worth 20,566 10,698 13,978 17,292 20,573 23,052 24,580 -11.17%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 20,566 10,698 13,978 17,292 20,573 23,052 24,580 -11.17%
NOSH 82,266 82,297 82,227 82,342 82,295 82,329 79,291 2.47%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.87% -30.03% -36.45% -23.27% -18.65% -21.65% -35.48% -
ROE 20.00% -115.85% -92.94% -80.22% -57.39% -55.50% -69.16% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 63.51 50.14 43.34 72.40 76.93 71.78 60.43 3.36%
EPS 5.00 -15.06 -15.80 -16.85 -14.35 -15.54 -21.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.13 0.17 0.21 0.25 0.28 0.31 -13.32%
Adjusted Per Share Value based on latest NOSH - 82,282
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.86 17.27 14.92 24.95 26.50 24.73 20.05 5.91%
EPS 1.72 -5.19 -5.44 -5.81 -4.94 -5.35 -7.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0448 0.0585 0.0724 0.0861 0.0965 0.1029 -11.17%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.63 0.67 0.89 0.95 1.01 0.98 0.78 -
P/RPS 0.99 1.34 2.05 1.31 1.31 1.37 1.29 -16.13%
P/EPS 12.60 -4.45 -5.63 -5.64 -7.04 -6.31 -3.64 -
EY 7.94 -22.48 -17.75 -17.73 -14.21 -15.86 -27.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 5.15 5.24 4.52 4.04 3.50 2.52 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 26/05/04 26/02/04 20/11/03 29/08/03 30/05/03 -
Price 0.68 0.64 0.64 0.98 0.95 1.10 0.89 -
P/RPS 1.07 1.28 1.48 1.35 1.23 1.53 1.47 -19.03%
P/EPS 13.60 -4.25 -4.05 -5.82 -6.62 -7.08 -4.15 -
EY 7.35 -23.53 -24.69 -17.19 -15.10 -14.13 -24.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 4.92 3.76 4.67 3.80 3.93 2.87 -3.50%

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