[LIIHEN] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 414.07%
YoY- 66.93%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 140,528 130,890 87,708 82,432 82,664 79,190 77,620 10.39%
PBT -372 830 -2,658 2,070 2,384 7,276 7,916 -
Tax 498 -1,382 -270 -374 -1,368 -2,806 -1,654 -
NP 126 -552 -2,928 1,696 1,016 4,470 6,262 -47.83%
-
NP to SH 126 -552 -2,928 1,696 1,016 4,470 6,262 -47.83%
-
Tax Rate - 166.51% - 18.07% 57.38% 38.57% 20.89% -
Total Cost 140,402 131,442 90,636 80,736 81,648 74,720 71,358 11.93%
-
Net Worth 80,181 85,213 82,199 80,590 76,253 78,776 39,974 12.29%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,718 1,839 - 2,405 1,792 - - -
Div Payout % 1,363.64% 0.00% - 141.84% 176.47% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 80,181 85,213 82,199 80,590 76,253 78,776 39,974 12.29%
NOSH 57,272 61,304 59,999 60,141 59,764 59,919 39,974 6.17%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.09% -0.42% -3.34% 2.06% 1.23% 5.64% 8.07% -
ROE 0.16% -0.65% -3.56% 2.10% 1.33% 5.67% 15.66% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 245.37 213.51 146.18 137.06 138.32 132.16 194.17 3.97%
EPS 0.22 -0.92 -4.88 2.82 1.70 7.46 10.44 -47.42%
DPS 3.00 3.00 0.00 4.00 3.00 0.00 0.00 -
NAPS 1.40 1.39 1.37 1.34 1.2759 1.3147 1.00 5.76%
Adjusted Per Share Value based on latest NOSH - 59,939
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.02 24.24 16.24 15.27 15.31 14.66 14.37 10.39%
EPS 0.02 -0.10 -0.54 0.31 0.19 0.83 1.16 -49.15%
DPS 0.32 0.34 0.00 0.45 0.33 0.00 0.00 -
NAPS 0.1485 0.1578 0.1522 0.1492 0.1412 0.1459 0.074 12.30%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.15 0.64 0.88 1.88 0.91 1.13 1.04 -
P/RPS 0.47 0.30 0.60 1.37 0.66 0.86 0.54 -2.28%
P/EPS 522.73 -71.08 -18.03 66.67 53.53 15.15 6.64 106.95%
EY 0.19 -1.41 -5.55 1.50 1.87 6.60 15.06 -51.73%
DY 2.61 4.69 0.00 2.13 3.30 0.00 0.00 -
P/NAPS 0.82 0.46 0.64 1.40 0.71 0.86 1.04 -3.88%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 29/08/05 23/08/04 25/08/03 28/08/02 23/08/01 -
Price 0.98 0.57 0.79 3.14 1.16 1.02 1.12 -
P/RPS 0.40 0.27 0.54 2.29 0.84 0.77 0.58 -6.00%
P/EPS 445.45 -63.30 -16.19 111.35 68.24 13.67 7.15 99.04%
EY 0.22 -1.58 -6.18 0.90 1.47 7.31 13.99 -49.93%
DY 3.06 5.26 0.00 1.27 2.59 0.00 0.00 -
P/NAPS 0.70 0.41 0.58 2.34 0.91 0.78 1.12 -7.53%

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