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

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -25.05%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Revenue 61,216 30,117 18,173 55,770 59,160 0 0 -
PBT 2,248 795 870 6,414 8,424 0 -5,538 -
Tax -344 -399 -176 -580 -640 0 0 -
NP 1,904 396 694 5,834 7,784 0 -5,538 -
-
NP to SH 1,904 396 694 5,834 7,784 0 -5,538 -
-
Tax Rate 15.30% 50.19% 20.23% 9.04% 7.60% - - -
Total Cost 59,312 29,721 17,478 49,936 51,376 0 5,538 491.30%
-
Net Worth 28,900 0 28,570 28,499 28,518 0 -80,315 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Net Worth 28,900 0 28,570 28,499 28,518 0 -80,315 -
NOSH 169,999 165,000 168,064 167,643 167,758 37,350 37,356 211.33%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
NP Margin 3.11% 1.31% 3.82% 10.46% 13.16% 0.00% 0.00% -
ROE 6.59% 0.00% 2.43% 20.47% 27.29% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 36.01 18.25 10.81 33.27 35.26 0.00 0.00 -
EPS 1.12 0.24 0.41 3.48 4.64 0.00 -14.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.00 0.17 0.17 0.17 0.00 -2.15 -
Adjusted Per Share Value based on latest NOSH - 167,413
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 24.32 11.96 7.22 22.16 23.50 0.00 0.00 -
EPS 0.76 0.16 0.28 2.32 3.09 0.00 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.00 0.1135 0.1132 0.1133 0.00 -0.3191 -
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 30/11/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 -
Price 0.30 0.38 0.43 0.33 0.33 0.33 0.32 -
P/RPS 0.83 2.08 3.98 0.00 0.00 0.00 0.00 -
P/EPS 26.79 158.33 104.03 0.00 0.00 0.00 -2.16 -
EY 3.73 0.63 0.96 0.00 0.00 0.00 -46.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.00 2.53 0.00 0.00 0.00 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 30/11/03 CAGR
Date 20/05/05 25/02/05 24/11/04 25/08/04 27/07/04 26/02/04 21/11/03 -
Price 0.14 0.34 0.40 0.38 0.33 0.33 0.32 -
P/RPS 0.39 1.86 3.70 0.00 0.00 0.00 0.00 -
P/EPS 12.50 141.67 96.77 0.00 0.00 0.00 -2.16 -
EY 8.00 0.71 1.03 0.00 0.00 0.00 -46.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 2.35 0.00 0.00 0.00 0.00 -

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