[LEADER] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 39.67%
YoY- 5226.73%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 486,676 240,404 1,055,603 815,094 537,190 258,860 1,137,196 -43.29%
PBT 5,914 5,238 47,476 45,747 32,093 6,944 18,927 -54.05%
Tax -5,816 -3,785 -22,778 -13,467 -8,982 -5,890 -9,115 -25.94%
NP 98 1,453 24,698 32,280 23,111 1,054 9,812 -95.40%
-
NP to SH 4,375 1,453 24,698 32,280 23,111 1,054 9,812 -41.72%
-
Tax Rate 98.34% 72.26% 47.98% 29.44% 27.99% 84.82% 48.16% -
Total Cost 486,578 238,951 1,030,905 782,814 514,079 257,806 1,127,384 -42.97%
-
Net Worth 21,656,250 435,899 431,979 454,199 449,138 0 423,006 1288.74%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 21,656,250 435,899 431,979 454,199 449,138 0 423,006 1288.74%
NOSH 21,875,000 440,303 436,343 436,730 436,056 445,999 436,088 1269.92%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.02% 0.60% 2.34% 3.96% 4.30% 0.41% 0.86% -
ROE 0.02% 0.33% 5.72% 7.11% 5.15% 0.00% 2.32% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.22 54.60 241.92 186.64 123.19 58.04 260.77 -95.86%
EPS 0.02 0.33 5.66 7.40 5.30 0.24 2.25 -95.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.99 1.04 1.03 0.00 0.97 1.37%
Adjusted Per Share Value based on latest NOSH - 436,331
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 111.64 55.15 242.15 186.98 123.23 59.38 260.86 -43.29%
EPS 1.00 0.33 5.67 7.40 5.30 0.24 2.25 -41.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 49.6777 0.9999 0.9909 1.0419 1.0303 0.00 0.9703 1288.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 0.62 0.48 0.47 0.50 0.67 0.62 0.00 -
P/RPS 27.87 0.88 0.19 0.27 0.54 1.07 0.00 -
P/EPS 3,100.00 145.45 8.30 6.76 12.64 262.35 0.00 -
EY 0.03 0.69 12.04 14.78 7.91 0.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.47 0.48 0.65 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 21/02/03 26/11/02 27/08/02 31/05/02 26/02/02 -
Price 0.68 0.55 0.51 0.51 0.70 0.65 0.00 -
P/RPS 30.56 1.01 0.21 0.27 0.57 1.12 0.00 -
P/EPS 3,400.00 166.67 9.01 6.90 13.21 275.05 0.00 -
EY 0.03 0.60 11.10 14.49 7.57 0.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.52 0.49 0.68 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