[LFECORP] QoQ Quarter Result on 30-Sep-2008 [#2]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 51.46%
YoY- -186.52%
Quarter Report
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 67,738 75,824 62,215 51,975 68,958 44,527 35,808 53.01%
PBT 768 413 -1,742 -948 -1,898 -2,205 1,258 -28.05%
Tax -31 183 3 -21 -37 524 -214 -72.45%
NP 737 596 -1,739 -969 -1,935 -1,681 1,044 -20.73%
-
NP to SH 738 589 -1,669 -931 -1,918 -1,700 1,097 -23.24%
-
Tax Rate 4.04% -44.31% - - - - 17.01% -
Total Cost 67,001 75,228 63,954 52,944 70,893 46,208 34,764 54.93%
-
Net Worth 39,020 39,365 35,582 37,199 37,341 39,100 35,498 6.51%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 39,020 39,365 35,582 37,199 37,341 39,100 35,498 6.51%
NOSH 84,827 85,576 84,720 84,545 84,867 85,000 73,955 9.58%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.09% 0.79% -2.80% -1.86% -2.81% -3.78% 2.92% -
ROE 1.89% 1.50% -4.69% -2.50% -5.14% -4.35% 3.09% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 79.85 88.60 73.44 61.48 81.25 52.38 48.42 39.62%
EPS 0.87 0.69 -1.97 -1.10 -2.26 -2.00 1.48 -29.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.42 0.44 0.44 0.46 0.48 -2.79%
Adjusted Per Share Value based on latest NOSH - 84,545
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.11 6.84 5.61 4.69 6.22 4.02 3.23 53.01%
EPS 0.07 0.05 -0.15 -0.08 -0.17 -0.15 0.10 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0355 0.0321 0.0336 0.0337 0.0353 0.032 6.56%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.23 0.09 0.07 0.21 0.50 0.95 1.02 -
P/RPS 0.29 0.10 0.10 0.34 0.62 1.81 2.11 -73.39%
P/EPS 26.44 13.08 -3.55 -19.07 -22.12 -47.50 68.76 -47.15%
EY 3.78 7.65 -28.14 -5.24 -4.52 -2.11 1.45 89.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.20 0.17 0.48 1.14 2.07 2.13 -61.98%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 27/11/08 30/10/08 30/10/08 28/02/08 -
Price 0.19 0.11 0.09 0.28 0.21 0.21 0.93 -
P/RPS 0.24 0.12 0.12 0.46 0.26 0.40 1.92 -75.03%
P/EPS 21.84 15.98 -4.57 -25.43 -9.29 -10.50 62.70 -50.52%
EY 4.58 6.26 -21.89 -3.93 -10.76 -9.52 1.59 102.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.24 0.21 0.64 0.48 0.46 1.94 -64.55%

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