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

Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -111.24%
YoY- -1450.0%
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 91,756 67,712 41,216 18,168 85,421 63,468 41,332 69.76%
PBT 3,603 2,560 1,035 -462 969 1,420 1,192 108.35%
Tax -709 -449 -187 327 232 -617 -684 2.41%
NP 2,894 2,111 848 -135 1,201 803 508 217.29%
-
NP to SH 2,894 2,111 848 -135 1,201 803 508 217.29%
-
Tax Rate 19.68% 17.54% 18.07% - -23.94% 43.45% 57.38% -
Total Cost 88,862 65,601 40,368 18,303 84,220 62,665 40,824 67.56%
-
Net Worth 84,567 81,561 80,590 78,065 80,449 76,704 76,253 7.10%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,199 1,199 1,202 - 900 898 896 21.32%
Div Payout % 41.45% 56.82% 141.84% - 74.98% 111.94% 176.47% -
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 84,567 81,561 80,590 78,065 80,449 76,704 76,253 7.10%
NOSH 59,977 59,971 60,141 58,695 60,036 59,925 59,764 0.23%
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 3.15% 3.12% 2.06% -0.74% 1.41% 1.27% 1.23% -
ROE 3.42% 2.59% 1.05% -0.17% 1.49% 1.05% 0.67% -
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 152.98 112.91 68.53 30.95 142.28 105.91 69.16 69.35%
EPS 4.82 3.52 1.41 -0.23 2.00 1.34 0.85 216.32%
DPS 2.00 2.00 2.00 0.00 1.50 1.50 1.50 21.03%
NAPS 1.41 1.36 1.34 1.33 1.34 1.28 1.2759 6.85%
Adjusted Per Share Value based on latest NOSH - 58,695
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.99 12.54 7.63 3.36 15.82 11.75 7.65 69.81%
EPS 0.54 0.39 0.16 -0.03 0.22 0.15 0.09 228.40%
DPS 0.22 0.22 0.22 0.00 0.17 0.17 0.17 18.66%
NAPS 0.1566 0.151 0.1492 0.1446 0.149 0.142 0.1412 7.11%
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 2.23 5.25 1.88 1.20 0.95 0.93 0.91 -
P/RPS 1.46 4.65 2.74 3.88 0.67 0.88 1.32 6.91%
P/EPS 46.22 149.15 133.33 -521.74 47.49 69.40 107.06 -42.73%
EY 2.16 0.67 0.75 -0.19 2.11 1.44 0.93 74.93%
DY 0.90 0.38 1.06 0.00 1.58 1.61 1.65 -33.11%
P/NAPS 1.58 3.86 1.40 0.90 0.71 0.73 0.71 70.03%
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 28/02/05 22/11/04 23/08/04 28/05/04 25/02/04 28/11/03 25/08/03 -
Price 1.39 1.65 3.14 1.65 1.04 1.02 1.16 -
P/RPS 0.91 1.46 4.58 5.33 0.73 0.96 1.68 -33.42%
P/EPS 28.81 46.88 222.70 -717.39 51.99 76.12 136.47 -64.37%
EY 3.47 2.13 0.45 -0.14 1.92 1.31 0.73 181.37%
DY 1.44 1.21 0.64 0.00 1.44 1.47 1.29 7.57%
P/NAPS 0.99 1.21 2.34 1.24 0.78 0.80 0.91 5.75%

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