[LEESK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 20.2%
YoY- -75.54%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 58,589 43,091 29,446 15,304 30,117 13,630 27,885 63.82%
PBT 1,499 1,367 1,075 562 795 653 3,207 -39.68%
Tax -145 -216 -170 -86 -399 -132 -290 -36.92%
NP 1,354 1,151 905 476 396 521 2,917 -39.96%
-
NP to SH 1,354 1,151 905 476 396 521 2,917 -39.96%
-
Tax Rate 9.67% 15.80% 15.81% 15.30% 50.19% 20.21% 9.04% -
Total Cost 57,235 41,940 28,541 14,828 29,721 13,109 24,968 73.59%
-
Net Worth 30,127 30,026 30,166 28,900 0 28,570 28,499 3.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 30,127 30,026 30,166 28,900 0 28,570 28,499 3.76%
NOSH 167,374 166,811 167,592 169,999 165,000 168,064 167,643 -0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.31% 2.67% 3.07% 3.11% 1.31% 3.82% 10.46% -
ROE 4.49% 3.83% 3.00% 1.65% 0.00% 1.82% 10.24% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.00 25.83 17.57 9.00 18.25 8.11 16.63 64.00%
EPS 0.81 0.69 0.54 0.28 0.24 0.31 1.74 -39.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.00 0.17 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 169,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.28 17.12 11.70 6.08 11.96 5.41 11.08 63.82%
EPS 0.54 0.46 0.36 0.19 0.16 0.21 1.16 -39.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.1193 0.1198 0.1148 0.00 0.1135 0.1132 3.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.11 0.14 0.17 0.30 0.38 0.43 0.33 -
P/RPS 0.31 0.54 0.97 3.33 2.08 5.30 0.00 -
P/EPS 13.60 20.29 31.48 107.14 158.33 138.71 0.00 -
EY 7.35 4.93 3.18 0.93 0.63 0.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.78 0.94 1.76 0.00 2.53 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 16/11/05 25/08/05 20/05/05 25/02/05 24/11/04 25/08/04 -
Price 0.14 0.10 0.17 0.14 0.34 0.40 0.38 -
P/RPS 0.40 0.39 0.97 1.56 1.86 4.93 0.00 -
P/EPS 17.31 14.49 31.48 50.00 141.67 129.03 0.00 -
EY 5.78 6.90 3.18 2.00 0.71 0.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 0.94 0.82 0.00 2.35 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