[LFECORP] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[LFECORP] LFE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 32.87%
YoY- 46.31%
Quarter Report
Latest QR
Upcoming QR
LFECORP's Result
LFECORP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 119,250 114,323 100,336 109,835 106,219 88,740 64,862 50.02%
PBT -11,891 -14,396 -15,578 -19,789 -30,335 -33,262 -39,032 -54.69%
Tax -864 -1,093 -1,051 -851 -798 -359 -260 122.52%
NP -12,755 -15,489 -16,629 -20,640 -31,133 -33,621 -39,292 -52.73%
-
NP to SH -13,263 -15,813 -16,852 -20,770 -30,940 -33,545 -39,258 -51.46%
-
Tax Rate - - - - - - - -
Total Cost 132,005 129,812 116,965 130,475 137,352 122,361 104,154 17.09%
-
Net Worth 27,441 26,026 24,987 15,491 25,709 22,503 22,360 14.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 27,441 26,026 24,987 15,491 25,709 22,503 22,360 14.61%
NOSH 72,214 72,295 71,392 53,417 57,131 52,333 52,000 24.44%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -10.70% -13.55% -16.57% -18.79% -29.31% -37.89% -60.58% -
ROE -48.33% -60.76% -67.44% -134.08% -120.35% -149.07% -175.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 165.13 158.13 140.54 205.61 185.92 169.57 124.73 20.54%
EPS -18.37 -21.87 -23.60 -38.88 -54.16 -64.10 -75.50 -60.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.35 0.29 0.45 0.43 0.43 -7.90%
Adjusted Per Share Value based on latest NOSH - 53,417
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.76 10.31 9.05 9.91 9.58 8.00 5.85 50.06%
EPS -1.20 -1.43 -1.52 -1.87 -2.79 -3.03 -3.54 -51.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0248 0.0235 0.0225 0.014 0.0232 0.0203 0.0202 14.64%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.98 1.09 0.75 0.67 0.30 0.30 0.35 -
P/RPS 0.59 0.69 0.53 0.33 0.16 0.18 0.28 64.28%
P/EPS -5.34 -4.98 -3.18 -1.72 -0.55 -0.47 -0.46 411.92%
EY -18.74 -20.07 -31.47 -58.03 -180.52 -213.66 -215.70 -80.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 3.03 2.14 2.31 0.67 0.70 0.81 116.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 31/05/07 28/02/07 29/11/06 29/08/06 29/05/06 -
Price 0.95 0.90 0.89 0.62 0.60 0.33 0.35 -
P/RPS 0.58 0.57 0.63 0.30 0.32 0.19 0.28 62.42%
P/EPS -5.17 -4.11 -3.77 -1.59 -1.11 -0.51 -0.46 401.01%
EY -19.33 -24.30 -26.52 -62.71 -90.26 -194.24 -215.70 -79.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.50 2.54 2.14 1.33 0.77 0.81 111.83%

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