[LEADER] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 37.39%
YoY- 1218.23%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 308,310 332,012 333,978 321,831 279,890 265,685 256,800 12.94%
PBT 7,739 7,232 4,246 11,913 2,055 -98,917 834 340.98%
Tax -1,476 -3,945 -1,869 -6,416 1,946 1,553 -1,712 -9.40%
NP 6,263 3,287 2,377 5,497 4,001 -97,364 -878 -
-
NP to SH 2,124 3,287 2,377 5,497 4,001 -97,364 -878 -
-
Tax Rate 19.07% 54.55% 44.02% 53.86% -94.70% - 205.28% -
Total Cost 302,047 328,725 331,601 316,334 275,889 363,049 257,678 11.16%
-
Net Worth 333,771 337,465 343,344 335,927 330,517 327,411 430,220 -15.55%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 333,771 337,465 343,344 335,927 330,517 327,411 430,220 -15.55%
NOSH 433,469 438,266 440,185 436,269 434,891 436,548 438,999 -0.84%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.03% 0.99% 0.71% 1.71% 1.43% -36.65% -0.34% -
ROE 0.64% 0.97% 0.69% 1.64% 1.21% -29.74% -0.20% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 71.13 75.76 75.87 73.77 64.36 60.86 58.50 13.90%
EPS 0.49 0.75 0.54 1.26 0.92 -22.31 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.77 0.76 0.75 0.98 -14.83%
Adjusted Per Share Value based on latest NOSH - 436,269
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 70.72 76.16 76.61 73.83 64.20 60.95 58.91 12.94%
EPS 0.49 0.75 0.55 1.26 0.92 -22.33 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7656 0.7741 0.7876 0.7706 0.7582 0.7511 0.9869 -15.55%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.41 0.40 0.41 0.60 0.63 0.60 -
P/RPS 0.58 0.54 0.53 0.56 0.93 1.04 1.03 -31.78%
P/EPS 83.67 54.67 74.07 32.54 65.22 -2.82 -300.00 -
EY 1.20 1.83 1.35 3.07 1.53 -35.40 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.51 0.53 0.79 0.84 0.61 -8.93%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 21/02/05 30/11/04 25/08/04 21/05/04 27/02/04 17/11/03 -
Price 0.35 0.49 0.44 0.37 0.44 0.65 0.61 -
P/RPS 0.49 0.65 0.58 0.50 0.68 1.07 1.04 -39.42%
P/EPS 71.43 65.33 81.48 29.37 47.83 -2.91 -305.00 -
EY 1.40 1.53 1.23 3.41 2.09 -34.31 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.56 0.48 0.58 0.87 0.62 -19.22%

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