[LIENHOE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[LIENHOE] LIEN HOE CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 87.06%
YoY- -146.85%
Quarter Report
Latest QR
Upcoming QR
LIENHOE's Result
LIENHOE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 101,975 71,060 43,617 20,100 97,902 76,444 53,853 52.88%
PBT -27,735 -21,442 -12,753 -4,631 -37,092 -5,584 -3,145 325.15%
Tax -118 -1,273 -701 -353 -1,431 -1,136 -695 -69.23%
NP -27,853 -22,715 -13,454 -4,984 -38,523 -6,720 -3,840 273.35%
-
NP to SH -27,853 -22,715 -13,454 -4,984 -38,523 -6,720 -3,840 273.35%
-
Tax Rate - - - - - - - -
Total Cost 129,828 93,775 57,071 25,084 136,425 83,164 57,693 71.47%
-
Net Worth 211,691 208,422 217,682 226,545 235,896 259,840 261,953 -13.20%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 211,691 208,422 217,682 226,545 235,896 259,840 261,953 -13.20%
NOSH 302,415 302,061 302,337 302,060 298,603 298,666 297,674 1.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -27.31% -31.97% -30.85% -24.80% -39.35% -8.79% -7.13% -
ROE -13.16% -10.90% -6.18% -2.20% -16.33% -2.59% -1.47% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.72 23.53 14.43 6.65 32.79 25.60 18.09 51.28%
EPS -9.21 -7.52 -4.45 -1.65 -12.89 -2.25 -1.29 269.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.72 0.75 0.79 0.87 0.88 -14.11%
Adjusted Per Share Value based on latest NOSH - 302,060
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.74 21.42 13.15 6.06 29.52 23.05 16.24 52.84%
EPS -8.40 -6.85 -4.06 -1.50 -11.61 -2.03 -1.16 272.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6382 0.6284 0.6563 0.683 0.7112 0.7834 0.7898 -13.21%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.20 0.24 0.25 0.28 0.29 0.33 0.37 -
P/RPS 0.59 1.02 1.73 4.21 0.88 1.29 2.05 -56.30%
P/EPS -2.17 -3.19 -5.62 -16.97 -2.25 -14.67 -28.68 -82.02%
EY -46.05 -31.33 -17.80 -5.89 -44.49 -6.82 -3.49 455.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.35 0.37 0.37 0.38 0.42 -21.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 24/08/05 26/05/05 24/02/05 23/11/04 25/08/04 -
Price 0.19 0.20 0.22 0.23 0.29 0.32 0.32 -
P/RPS 0.56 0.85 1.52 3.46 0.88 1.25 1.77 -53.47%
P/EPS -2.06 -2.66 -4.94 -13.94 -2.25 -14.22 -24.81 -80.88%
EY -48.47 -37.60 -20.23 -7.17 -44.49 -7.03 -4.03 422.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.31 0.31 0.37 0.37 0.36 -17.40%

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