[LEADER] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -23.49%
YoY- 151.71%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 743,476 486,676 240,404 1,055,603 815,094 537,190 258,860 101.92%
PBT 6,748 5,914 5,238 47,476 45,747 32,093 6,944 -1.88%
Tax -7,528 -5,816 -3,785 -22,778 -13,467 -8,982 -5,890 17.75%
NP -780 98 1,453 24,698 32,280 23,111 1,054 -
-
NP to SH -780 4,375 1,453 24,698 32,280 23,111 1,054 -
-
Tax Rate 111.56% 98.34% 72.26% 47.98% 29.44% 27.99% 84.82% -
Total Cost 744,256 486,578 238,951 1,030,905 782,814 514,079 257,806 102.61%
-
Net Worth 424,666 21,656,250 435,899 431,979 454,199 449,138 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 424,666 21,656,250 435,899 431,979 454,199 449,138 0 -
NOSH 433,333 21,875,000 440,303 436,343 436,730 436,056 445,999 -1.90%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.10% 0.02% 0.60% 2.34% 3.96% 4.30% 0.41% -
ROE -0.18% 0.02% 0.33% 5.72% 7.11% 5.15% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 171.57 2.22 54.60 241.92 186.64 123.19 58.04 105.83%
EPS -0.18 0.02 0.33 5.66 7.40 5.30 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.99 0.99 1.04 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 433,728
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 170.55 111.64 55.15 242.15 186.98 123.23 59.38 101.92%
EPS -0.18 1.00 0.33 5.67 7.40 5.30 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9742 49.6777 0.9999 0.9909 1.0419 1.0303 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.60 0.62 0.48 0.47 0.50 0.67 0.62 -
P/RPS 0.35 27.87 0.88 0.19 0.27 0.54 1.07 -52.49%
P/EPS -333.33 3,100.00 145.45 8.30 6.76 12.64 262.35 -
EY -0.30 0.03 0.69 12.04 14.78 7.91 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.48 0.47 0.48 0.65 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 27/08/03 30/05/03 21/02/03 26/11/02 27/08/02 31/05/02 -
Price 0.61 0.68 0.55 0.51 0.51 0.70 0.65 -
P/RPS 0.36 30.56 1.01 0.21 0.27 0.57 1.12 -53.04%
P/EPS -338.89 3,400.00 166.67 9.01 6.90 13.21 275.05 -
EY -0.30 0.03 0.60 11.10 14.49 7.57 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.56 0.52 0.49 0.68 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