[LEADER] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -12482.56%
YoY- -497.38%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 935,699 601,721 279,890 1,009,161 743,476 486,676 240,404 146.82%
PBT 18,214 13,968 2,055 -92,169 6,748 5,914 5,238 129.00%
Tax -6,339 -4,470 1,946 -5,975 -7,528 -5,816 -3,785 40.89%
NP 11,875 9,498 4,001 -98,144 -780 98 1,453 304.18%
-
NP to SH 11,875 9,498 4,001 -98,144 -780 4,375 1,453 304.18%
-
Tax Rate 34.80% 32.00% -94.70% - 111.56% 98.34% 72.26% -
Total Cost 923,824 592,223 275,889 1,107,305 744,256 486,578 238,951 145.72%
-
Net Worth 340,533 335,479 330,517 327,392 424,666 21,656,250 435,899 -15.13%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 340,533 335,479 330,517 327,392 424,666 21,656,250 435,899 -15.13%
NOSH 436,580 435,688 434,891 436,522 433,333 21,875,000 440,303 -0.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.27% 1.58% 1.43% -9.73% -0.10% 0.02% 0.60% -
ROE 3.49% 2.83% 1.21% -29.98% -0.18% 0.02% 0.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 214.32 138.11 64.36 231.18 171.57 2.22 54.60 148.21%
EPS 2.72 2.18 0.92 -22.49 -0.18 0.02 0.33 306.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.76 0.75 0.98 0.99 0.99 -14.65%
Adjusted Per Share Value based on latest NOSH - 436,548
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 214.64 138.03 64.20 231.49 170.55 111.64 55.15 146.81%
EPS 2.72 2.18 0.92 -22.51 -0.18 1.00 0.33 306.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7812 0.7696 0.7582 0.751 0.9742 49.6777 0.9999 -15.13%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.40 0.41 0.60 0.63 0.60 0.62 0.48 -
P/RPS 0.19 0.30 0.93 0.27 0.35 27.87 0.88 -63.90%
P/EPS 14.71 18.81 65.22 -2.80 -333.33 3,100.00 145.45 -78.20%
EY 6.80 5.32 1.53 -35.69 -0.30 0.03 0.69 357.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.79 0.84 0.61 0.63 0.48 4.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 21/05/04 27/02/04 17/11/03 27/08/03 30/05/03 -
Price 0.44 0.37 0.44 0.65 0.61 0.68 0.55 -
P/RPS 0.21 0.27 0.68 0.28 0.36 30.56 1.01 -64.80%
P/EPS 16.18 16.97 47.83 -2.89 -338.89 3,400.00 166.67 -78.78%
EY 6.18 5.89 2.09 -34.59 -0.30 0.03 0.60 371.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.58 0.87 0.62 0.69 0.56 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