[LEADER] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 137.39%
YoY- 117.1%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 308,310 1,267,711 935,699 601,721 279,890 1,009,161 743,476 -44.36%
PBT 7,739 25,446 18,214 13,968 2,055 -92,169 6,748 9.55%
Tax -1,476 -10,284 -6,339 -4,470 1,946 -5,975 -7,528 -66.21%
NP 6,263 15,162 11,875 9,498 4,001 -98,144 -780 -
-
NP to SH 2,124 15,162 11,875 9,498 4,001 -98,144 -780 -
-
Tax Rate 19.07% 40.41% 34.80% 32.00% -94.70% - 111.56% -
Total Cost 302,047 1,252,549 923,824 592,223 275,889 1,107,305 744,256 -45.15%
-
Net Worth 333,771 336,447 340,533 335,479 330,517 327,392 424,666 -14.82%
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 333,771 336,447 340,533 335,479 330,517 327,392 424,666 -14.82%
NOSH 433,469 436,945 436,580 435,688 434,891 436,522 433,333 0.02%
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 2.03% 1.20% 1.27% 1.58% 1.43% -9.73% -0.10% -
ROE 0.64% 4.51% 3.49% 2.83% 1.21% -29.98% -0.18% -
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 71.13 290.13 214.32 138.11 64.36 231.18 171.57 -44.37%
EPS 0.49 3.47 2.72 2.18 0.92 -22.49 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.77 0.76 0.75 0.98 -14.83%
Adjusted Per Share Value based on latest NOSH - 436,269
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 70.72 290.80 214.64 138.03 64.20 231.49 170.55 -44.36%
EPS 0.49 3.48 2.72 2.18 0.92 -22.51 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7656 0.7718 0.7812 0.7696 0.7582 0.751 0.9742 -14.82%
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 0.41 0.41 0.40 0.41 0.60 0.63 0.60 -
P/RPS 0.58 0.14 0.19 0.30 0.93 0.27 0.35 39.99%
P/EPS 83.67 11.82 14.71 18.81 65.22 -2.80 -333.33 -
EY 1.20 8.46 6.80 5.32 1.53 -35.69 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.51 0.53 0.79 0.84 0.61 -8.93%
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 26/05/05 21/02/05 30/11/04 25/08/04 21/05/04 27/02/04 17/11/03 -
Price 0.35 0.49 0.44 0.37 0.44 0.65 0.61 -
P/RPS 0.49 0.17 0.21 0.27 0.68 0.28 0.36 22.79%
P/EPS 71.43 14.12 16.18 16.97 47.83 -2.89 -338.89 -
EY 1.40 7.08 6.18 5.89 2.09 -34.59 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.56 0.48 0.58 0.87 0.62 -19.22%

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