[LEESK] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 90.27%
YoY- -52.49%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 30,254 37,675 34,488 31,025 29,446 27,885 0 -
PBT -12,862 570 490 455 1,075 3,207 -2,936 27.88%
Tax 2,072 -35 -32 -25 -170 -290 5,872 -15.92%
NP -10,790 535 458 430 905 2,917 2,936 -
-
NP to SH -10,790 535 458 430 905 2,917 -2,936 24.20%
-
Tax Rate - 6.14% 6.53% 5.49% 15.81% 9.04% - -
Total Cost 41,044 37,140 34,030 30,595 28,541 24,968 -2,936 -
-
Net Worth 21,814 31,765 32,229 0 30,166 28,499 -79,189 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 21,814 31,765 32,229 0 30,166 28,499 -79,189 -
NOSH 167,807 167,187 169,629 165,384 167,592 167,643 37,353 28.42%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -35.66% 1.42% 1.33% 1.39% 3.07% 10.46% 0.00% -
ROE -49.46% 1.68% 1.42% 0.00% 3.00% 10.24% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 18.03 22.53 20.33 18.76 17.57 16.63 0.00 -
EPS -6.43 0.32 0.27 0.26 0.54 1.74 -7.86 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.19 0.19 0.00 0.18 0.17 -2.12 -
Adjusted Per Share Value based on latest NOSH - 169,230
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.02 14.97 13.70 12.33 11.70 11.08 0.00 -
EPS -4.29 0.21 0.18 0.17 0.36 1.16 -1.17 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0867 0.1262 0.128 0.00 0.1198 0.1132 -0.3146 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.10 0.09 0.16 0.14 0.17 0.33 0.32 -
P/RPS 0.55 0.40 0.79 0.75 0.97 0.00 0.00 -
P/EPS -1.56 28.13 59.26 53.85 31.48 0.00 -4.07 -14.75%
EY -64.30 3.56 1.69 1.86 3.18 0.00 -24.56 17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.47 0.84 0.00 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 29/08/07 - 25/08/05 25/08/04 29/08/03 -
Price 0.12 0.08 0.12 0.00 0.17 0.38 0.32 -
P/RPS 0.67 0.36 0.59 0.00 0.97 0.00 0.00 -
P/EPS -1.87 25.00 44.44 0.00 31.48 0.00 -4.07 -12.14%
EY -53.58 4.00 2.25 0.00 3.18 0.00 -24.56 13.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.42 0.63 0.00 0.94 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