[LFECORP] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LFECORP] LFE CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -23.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LFECORP's Result
LFECORP's Financial Summary
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 18,088 101,719 104,449 119,898 141,324 151,455 138,546 -74.23%
PBT -10,848 1,238 4,080 4,810 7,620 21,729 24,422 -
Tax -272 -2,762 -5,412 -600 -2,136 -10,509 -12,800 -92.31%
NP -11,120 -1,524 -1,332 4,210 5,484 11,220 11,622 -
-
NP to SH -11,120 -1,524 -1,332 4,210 5,484 17,063 19,413 -
-
Tax Rate - 223.10% 132.65% 12.47% 28.03% 48.36% 52.41% -
Total Cost 29,208 103,243 105,781 115,688 135,840 140,235 126,924 -62.41%
-
Net Worth 60,796 64,496 63,998 67,048 69,069 102,789 83,053 -18.76%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 60,796 64,496 63,998 67,048 69,069 102,789 83,053 -18.76%
NOSH 51,962 52,013 52,031 51,975 51,931 79,068 73,498 -20.62%
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 -61.48% -1.50% -1.28% 3.51% 3.88% 7.41% 8.39% -
ROE -18.29% -2.36% -2.08% 6.28% 7.94% 16.60% 23.37% -
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 34.81 195.56 200.74 230.68 272.13 191.55 188.50 -67.53%
EPS -21.40 -2.93 -2.56 8.10 10.56 21.58 26.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.24 1.23 1.29 1.33 1.30 1.13 2.34%
Adjusted Per Share Value based on latest NOSH - 52,056
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.63 9.18 9.42 10.81 12.75 13.66 12.50 -74.25%
EPS -1.00 -0.14 -0.12 0.38 0.49 1.54 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0548 0.0582 0.0577 0.0605 0.0623 0.0927 0.0749 -18.78%
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 - -
Price 0.72 0.99 1.01 1.58 2.35 2.70 0.00 -
P/RPS 2.07 0.51 0.50 0.68 0.86 1.41 0.00 -
P/EPS -3.36 -33.79 -39.45 19.51 22.25 12.51 0.00 -
EY -29.72 -2.96 -2.53 5.13 4.49 7.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.80 0.82 1.22 1.77 2.08 0.00 -
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 28/02/05 29/11/04 25/08/04 25/05/04 26/02/04 28/11/03 -
Price 0.70 0.84 0.95 1.23 1.58 2.42 2.63 -
P/RPS 2.01 0.43 0.47 0.53 0.58 1.26 1.40 27.23%
P/EPS -3.27 -28.67 -37.11 15.19 14.96 11.21 9.96 -
EY -30.57 -3.49 -2.69 6.59 6.68 8.92 10.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.77 0.95 1.19 1.86 2.33 -59.49%

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