[LHH] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 117.36%
YoY- 3395.31%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 160,540 157,827 152,211 127,886 139,502 129,994 151,003 1.02%
PBT -2,210 16,253 -8,761 6,800 1,993 3,795 5,335 -
Tax -512 -1,248 -1,963 -2,326 -1,865 -2,335 -804 -7.24%
NP -2,722 15,005 -10,724 4,474 128 1,460 4,531 -
-
NP to SH -5,023 13,136 -10,724 4,474 128 1,460 4,531 -
-
Tax Rate - 7.68% - 34.21% 93.58% 61.53% 15.07% -
Total Cost 163,262 142,822 162,935 123,412 139,374 128,534 146,472 1.82%
-
Net Worth 245,297 215,312 165,903 172,180 206,016 184,051 170,844 6.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 245,297 215,312 165,903 172,180 206,016 184,051 170,844 6.21%
NOSH 156,479 151,510 151,468 151,661 160,000 152,083 151,538 0.53%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -1.70% 9.51% -7.05% 3.50% 0.09% 1.12% 3.00% -
ROE -2.05% 6.10% -6.46% 2.60% 0.06% 0.79% 2.65% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 102.59 104.17 100.49 84.32 87.19 85.48 99.65 0.48%
EPS -3.21 8.67 -7.08 2.95 0.08 0.96 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5676 1.4211 1.0953 1.1353 1.2876 1.2102 1.1274 5.64%
Adjusted Per Share Value based on latest NOSH - 151,661
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 90.72 89.19 86.02 72.27 78.84 73.46 85.34 1.02%
EPS -2.84 7.42 -6.06 2.53 0.07 0.83 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3862 1.2168 0.9376 0.973 1.1642 1.0401 0.9655 6.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 1.95 1.01 1.15 0.81 1.03 0.00 0.00 -
P/RPS 1.90 0.97 1.14 0.96 1.18 0.00 0.00 -
P/EPS -60.75 11.65 -16.24 27.46 1,287.50 0.00 0.00 -
EY -1.65 8.58 -6.16 3.64 0.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.71 1.05 0.71 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 25/08/03 29/08/02 30/08/01 30/08/00 -
Price 1.33 1.25 0.94 1.33 1.00 0.00 0.00 -
P/RPS 1.30 1.20 0.94 1.58 1.15 0.00 0.00 -
P/EPS -41.43 14.42 -13.28 45.08 1,250.00 0.00 0.00 -
EY -2.41 6.94 -7.53 2.22 0.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.86 1.17 0.78 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