[LFECORP] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 65.32%
YoY- -20.65%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 270,952 275,832 77,464 115,460 18,088 141,324 0 -
PBT 3,072 -7,592 3,912 -12,932 -10,848 7,620 0 -
Tax -124 -148 -1,324 -524 -272 -2,136 0 -
NP 2,948 -7,740 2,588 -13,456 -11,120 5,484 0 -
-
NP to SH 2,952 -7,672 2,256 -13,416 -11,120 5,484 0 -
-
Tax Rate 4.04% - 33.84% - - 28.03% - -
Total Cost 268,004 283,572 74,876 128,916 29,208 135,840 0 -
-
Net Worth 39,020 37,369 24,987 22,360 60,796 69,069 0 -
Dividend
30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 39,020 37,369 24,987 22,360 60,796 69,069 0 -
NOSH 84,827 84,929 71,392 52,000 51,962 51,931 0 -
Ratio Analysis
30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.09% -2.81% 3.34% -11.65% -61.48% 3.88% 0.00% -
ROE 7.57% -20.53% 9.03% -60.00% -18.29% 7.94% 0.00% -
Per Share
30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 319.41 324.78 108.50 222.04 34.81 272.13 0.00 -
EPS 3.48 -9.04 3.20 -25.80 -21.40 10.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.35 0.43 1.17 1.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 52,000
30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 24.44 24.88 6.99 10.41 1.63 12.75 0.00 -
EPS 0.27 -0.69 0.20 -1.21 -1.00 0.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0337 0.0225 0.0202 0.0548 0.0623 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/06/09 30/06/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.23 0.50 0.75 0.35 0.72 2.35 0.00 -
P/RPS 0.07 0.15 0.69 0.16 2.07 0.86 0.00 -
P/EPS 6.61 -5.54 23.73 -1.36 -3.36 22.25 0.00 -
EY 15.13 -18.07 4.21 -73.71 -29.72 4.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.14 2.14 0.81 0.62 1.77 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/08/09 30/10/08 31/05/07 29/05/06 30/05/05 25/05/04 - -
Price 0.19 0.21 0.89 0.35 0.70 1.58 0.00 -
P/RPS 0.06 0.06 0.82 0.16 2.01 0.58 0.00 -
P/EPS 5.46 -2.32 28.16 -1.36 -3.27 14.96 0.00 -
EY 18.32 -43.02 3.55 -73.71 -30.57 6.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 2.54 0.81 0.60 1.19 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