[LEADER] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 104.08%
YoY- 175.36%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,267,711 935,699 601,721 279,890 1,009,161 743,476 486,676 88.76%
PBT 25,446 18,214 13,968 2,055 -92,169 6,748 5,914 163.37%
Tax -10,284 -6,339 -4,470 1,946 -5,975 -7,528 -5,816 45.97%
NP 15,162 11,875 9,498 4,001 -98,144 -780 98 2738.25%
-
NP to SH 15,162 11,875 9,498 4,001 -98,144 -780 4,375 128.14%
-
Tax Rate 40.41% 34.80% 32.00% -94.70% - 111.56% 98.34% -
Total Cost 1,252,549 923,824 592,223 275,889 1,107,305 744,256 486,578 87.29%
-
Net Worth 336,447 340,533 335,479 330,517 327,392 424,666 21,656,250 -93.69%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 336,447 340,533 335,479 330,517 327,392 424,666 21,656,250 -93.69%
NOSH 436,945 436,580 435,688 434,891 436,522 433,333 21,875,000 -92.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.20% 1.27% 1.58% 1.43% -9.73% -0.10% 0.02% -
ROE 4.51% 3.49% 2.83% 1.21% -29.98% -0.18% 0.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 290.13 214.32 138.11 64.36 231.18 171.57 2.22 2437.54%
EPS 3.47 2.72 2.18 0.92 -22.49 -0.18 0.02 2962.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.77 0.76 0.75 0.98 0.99 -15.36%
Adjusted Per Share Value based on latest NOSH - 434,891
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 290.80 214.64 138.03 64.20 231.49 170.55 111.64 88.76%
EPS 3.48 2.72 2.18 0.92 -22.51 -0.18 1.00 128.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7718 0.7812 0.7696 0.7582 0.751 0.9742 49.6777 -93.69%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.41 0.40 0.41 0.60 0.63 0.60 0.62 -
P/RPS 0.14 0.19 0.30 0.93 0.27 0.35 27.87 -97.01%
P/EPS 11.82 14.71 18.81 65.22 -2.80 -333.33 3,100.00 -97.51%
EY 8.46 6.80 5.32 1.53 -35.69 -0.30 0.03 4127.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.53 0.79 0.84 0.61 0.63 -10.83%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 30/11/04 25/08/04 21/05/04 27/02/04 17/11/03 27/08/03 -
Price 0.49 0.44 0.37 0.44 0.65 0.61 0.68 -
P/RPS 0.17 0.21 0.27 0.68 0.28 0.36 30.56 -96.81%
P/EPS 14.12 16.18 16.97 47.83 -2.89 -338.89 3,400.00 -97.37%
EY 7.08 6.18 5.89 2.09 -34.59 -0.30 0.03 3656.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.48 0.58 0.87 0.62 0.69 -4.86%

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