[LEESK] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -124.18%
YoY--%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,645 14,142 15,304 16,487 13,630 13,095 14,790 -5.22%
PBT 292 513 562 142 653 1,101 2,106 -73.17%
Tax -46 -85 -86 -268 -132 -130 -160 -56.40%
NP 246 428 476 -126 521 971 1,946 -74.78%
-
NP to SH 246 428 476 -126 521 971 1,946 -74.78%
-
Tax Rate 15.75% 16.57% 15.30% 188.73% 20.21% 11.81% 7.60% -
Total Cost 13,399 13,714 14,828 16,613 13,109 12,124 12,844 2.85%
-
Net Worth 29,519 29,630 28,900 0 28,570 28,460 28,518 2.32%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 29,519 29,630 28,900 0 28,570 28,460 28,518 2.32%
NOSH 163,999 164,615 169,999 179,999 168,064 167,413 167,758 -1.49%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.80% 3.03% 3.11% -0.76% 3.82% 7.42% 13.16% -
ROE 0.83% 1.44% 1.65% 0.00% 1.82% 3.41% 6.82% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.32 8.59 9.00 9.16 8.11 7.82 8.82 -3.81%
EPS 0.15 0.26 0.28 -0.07 0.31 0.58 1.16 -74.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.00 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 179,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.42 5.62 6.08 6.55 5.41 5.20 5.88 -5.28%
EPS 0.10 0.17 0.19 -0.05 0.21 0.39 0.77 -74.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1177 0.1148 0.00 0.1135 0.1131 0.1133 2.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.14 0.17 0.30 0.38 0.43 0.33 0.33 -
P/RPS 1.68 1.98 3.33 4.15 5.30 0.00 0.00 -
P/EPS 93.33 65.38 107.14 -542.86 138.71 0.00 0.00 -
EY 1.07 1.53 0.93 -0.18 0.72 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 1.76 0.00 2.53 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 25/08/05 20/05/05 25/02/05 24/11/04 25/08/04 27/07/04 -
Price 0.10 0.17 0.14 0.34 0.40 0.38 0.33 -
P/RPS 1.20 1.98 1.56 3.71 4.93 0.00 0.00 -
P/EPS 66.67 65.38 50.00 -485.71 129.03 0.00 0.00 -
EY 1.50 1.53 2.00 -0.21 0.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.94 0.82 0.00 2.35 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