[LEESK] YoY Annualized Quarter Result on 30-Nov-2002 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/11/03 30/11/02 31/05/02 31/05/01 31/05/00 CAGR
Revenue 18,173 0 0 0 88 10,721 58,874 -23.74%
PBT 870 0 -5,538 0 -8,746 -132,756 1,122 -5.69%
Tax -176 0 0 0 8,746 132,756 -56 30.21%
NP 694 0 -5,538 0 0 0 1,066 -9.42%
-
NP to SH 694 0 -5,538 0 -8,546 -132,701 1,066 -9.42%
-
Tax Rate 20.23% - - - - - 4.99% -
Total Cost 17,478 0 5,538 0 88 10,721 57,808 -24.10%
-
Net Worth 28,570 0 -80,315 0 -66,864 -39,958 60,952 -16.03%
Dividend
30/09/04 30/09/03 30/11/03 30/11/02 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/11/03 30/11/02 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 28,570 0 -80,315 0 -66,864 -39,958 60,952 -16.03%
NOSH 168,064 37,353 37,356 37,342 37,354 37,344 38,095 40.80%
Ratio Analysis
30/09/04 30/09/03 30/11/03 30/11/02 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 3.82% 0.00% 0.00% 0.00% 0.00% 0.00% 1.81% -
ROE 2.43% 0.00% 0.00% 0.00% 0.00% 0.00% 1.75% -
Per Share
30/09/04 30/09/03 30/11/03 30/11/02 31/05/02 31/05/01 31/05/00 CAGR
RPS 10.81 0.00 0.00 0.00 0.24 28.71 154.55 -45.84%
EPS 0.41 0.00 -14.83 0.00 -22.88 -355.35 2.80 -35.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.00 -2.15 0.00 -1.79 -1.07 1.60 -40.36%
Adjusted Per Share Value based on latest NOSH - 37,382
30/09/04 30/09/03 30/11/03 30/11/02 31/05/02 31/05/01 31/05/00 CAGR
RPS 7.22 0.00 0.00 0.00 0.03 4.26 23.39 -23.74%
EPS 0.28 0.00 -2.20 0.00 -3.40 -52.72 0.42 -8.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.00 -0.3191 0.00 -0.2656 -0.1587 0.2421 -16.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/11/03 30/11/02 31/05/02 31/05/01 31/05/00 CAGR
Date 30/09/04 30/09/03 28/11/03 29/11/02 31/05/02 31/05/01 31/05/00 -
Price 0.43 0.32 0.32 0.32 0.32 0.49 1.73 -
P/RPS 3.98 0.00 0.00 0.00 135.83 1.71 1.12 33.95%
P/EPS 104.03 0.00 -2.16 0.00 -1.40 -0.14 61.79 12.76%
EY 0.96 0.00 -46.33 0.00 -71.50 -725.20 1.62 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 0.00 0.00 0.00 0.00 0.00 1.08 21.68%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/11/03 30/11/02 31/05/02 31/05/01 31/05/00 CAGR
Date 24/11/04 - 21/11/03 - 31/05/02 31/07/01 31/07/00 -
Price 0.40 0.00 0.32 0.00 0.32 0.61 1.40 -
P/RPS 3.70 0.00 0.00 0.00 135.83 2.12 0.91 38.18%
P/EPS 96.77 0.00 -2.16 0.00 -1.40 -0.17 50.00 16.44%
EY 1.03 0.00 -46.33 0.00 -71.50 -582.54 2.00 -14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 0.00 0.00 0.00 0.00 0.00 0.88 25.41%

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