[LIIHEN] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -137.75%
YoY- 57.69%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 43,603 36,422 39,137 31,127 36,273 35,814 35,625 14.37%
PBT 450 978 386 -572 502 664 928 -38.19%
Tax 326 -442 -15 264 314 -359 -477 -
NP 776 536 371 -308 816 305 451 43.44%
-
NP to SH 776 536 371 -308 816 305 451 43.44%
-
Tax Rate -72.44% 45.19% 3.89% - -62.55% 54.07% 51.40% -
Total Cost 42,827 35,886 38,766 31,435 35,457 35,509 35,174 13.98%
-
Net Worth 60,202 84,856 83,774 85,152 60,142 84,323 83,585 -19.60%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 897 - - - 901 -
Div Payout % - - 241.94% - - - 200.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 60,202 84,856 83,774 85,152 60,142 84,323 83,585 -19.60%
NOSH 60,202 60,224 59,838 60,392 60,142 59,803 60,133 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.78% 1.47% 0.95% -0.99% 2.25% 0.85% 1.27% -
ROE 1.29% 0.63% 0.44% -0.36% 1.36% 0.36% 0.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 72.43 60.48 65.40 51.54 60.31 59.89 59.24 14.29%
EPS 1.29 0.89 0.62 -0.51 1.36 0.51 0.75 43.41%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.00 1.409 1.40 1.41 1.00 1.41 1.39 -19.66%
Adjusted Per Share Value based on latest NOSH - 60,392
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.07 6.74 7.25 5.76 6.72 6.63 6.60 14.30%
EPS 0.14 0.10 0.07 -0.06 0.15 0.06 0.08 45.07%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.1115 0.1571 0.1551 0.1577 0.1114 0.1562 0.1548 -19.59%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.64 0.76 1.15 0.72 0.58 0.56 0.64 -
P/RPS 0.88 1.26 1.76 1.40 0.96 0.94 1.08 -12.72%
P/EPS 49.65 85.39 185.48 -141.18 42.75 109.80 85.33 -30.23%
EY 2.01 1.17 0.54 -0.71 2.34 0.91 1.17 43.29%
DY 0.00 0.00 1.30 0.00 0.00 0.00 2.34 -
P/NAPS 0.64 0.54 0.82 0.51 0.58 0.40 0.46 24.55%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 26/11/07 27/08/07 28/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.76 0.62 0.98 0.68 0.66 0.59 0.57 -
P/RPS 1.05 1.03 1.50 1.32 1.09 0.99 0.96 6.13%
P/EPS 58.96 69.66 158.06 -133.33 48.64 115.69 76.00 -15.53%
EY 1.70 1.44 0.63 -0.75 2.06 0.86 1.32 18.31%
DY 0.00 0.00 1.53 0.00 0.00 0.00 2.63 -
P/NAPS 0.76 0.44 0.70 0.48 0.66 0.42 0.41 50.72%

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