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

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -50.1%
YoY--%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Revenue 15,304 16,487 13,630 13,095 14,790 0 0 -
PBT 562 142 653 1,101 2,106 0 -1,218 -
Tax -86 -268 -132 -130 -160 0 0 -
NP 476 -126 521 971 1,946 0 -1,218 -
-
NP to SH 476 -126 521 971 1,946 0 -1,218 -
-
Tax Rate 15.30% 188.73% 20.21% 11.81% 7.60% - - -
Total Cost 14,828 16,613 13,109 12,124 12,844 0 1,218 550.90%
-
Net Worth 28,900 0 28,570 28,460 28,518 0 -80,328 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Net Worth 28,900 0 28,570 28,460 28,518 0 -80,328 -
NOSH 169,999 179,999 168,064 167,413 167,758 37,331 37,361 211.30%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
NP Margin 3.11% -0.76% 3.82% 7.42% 13.16% 0.00% 0.00% -
ROE 1.65% 0.00% 1.82% 3.41% 6.82% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 9.00 9.16 8.11 7.82 8.82 0.00 0.00 -
EPS 0.28 -0.07 0.31 0.58 1.16 0.00 -3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.00 0.17 0.17 0.17 0.00 -2.15 -
Adjusted Per Share Value based on latest NOSH - 167,413
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 6.08 6.55 5.41 5.20 5.88 0.00 0.00 -
EPS 0.19 -0.05 0.21 0.39 0.77 0.00 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.00 0.1135 0.1131 0.1133 0.00 -0.3191 -
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 30/11/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 -
Price 0.30 0.38 0.43 0.33 0.33 0.33 0.32 -
P/RPS 3.33 4.15 5.30 0.00 0.00 0.00 0.00 -
P/EPS 107.14 -542.86 138.71 0.00 0.00 0.00 -9.82 -
EY 0.93 -0.18 0.72 0.00 0.00 0.00 -10.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.00 2.53 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 20/05/05 25/02/05 24/11/04 25/08/04 27/07/04 26/02/04 21/11/03 -
Price 0.14 0.34 0.40 0.38 0.33 0.33 0.32 -
P/RPS 1.56 3.71 4.93 0.00 0.00 0.00 0.00 -
P/EPS 50.00 -485.71 129.03 0.00 0.00 0.00 -9.82 -
EY 2.00 -0.21 0.78 0.00 0.00 0.00 -10.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 2.35 0.00 0.00 0.00 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