[LEESK] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
27-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY- 225.79%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Revenue 17,336 15,608 15,304 14,790 0 0 24 243.49%
PBT 249 226 562 2,106 -1,547 0 -1,710 -
Tax -20 -16 -86 -160 0 0 1,710 -
NP 229 210 476 1,946 -1,547 0 0 -
-
NP to SH 229 226 476 1,946 -1,547 0 -1,710 -
-
Tax Rate 8.03% 7.08% 15.30% 7.60% - - - -
Total Cost 17,107 15,398 14,828 12,844 1,547 0 24 242.64%
-
Net Worth 31,078 31,292 28,900 28,518 -77,723 0 -61,560 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Net Worth 31,078 31,292 28,900 28,518 -77,723 0 -61,560 -
NOSH 163,571 173,846 169,999 167,758 37,367 37,331 38,000 31.47%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
NP Margin 1.32% 1.35% 3.11% 13.16% 0.00% 0.00% 0.00% -
ROE 0.74% 0.72% 1.65% 6.82% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
RPS 10.60 8.98 9.00 8.82 0.00 0.00 0.06 163.79%
EPS 0.14 0.13 0.28 1.16 -4.14 0.00 -4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.17 -2.08 0.00 -1.62 -
Adjusted Per Share Value based on latest NOSH - 167,758
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
RPS 6.89 6.20 6.08 5.88 0.00 0.00 0.01 240.46%
EPS 0.09 0.09 0.19 0.77 -0.61 0.00 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.1243 0.1148 0.1133 -0.3088 0.00 -0.2446 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/11/01 -
Price 0.17 0.14 0.30 0.33 0.32 0.32 0.40 -
P/RPS 1.60 1.56 3.33 0.00 0.00 0.00 633.33 -67.41%
P/EPS 121.43 107.69 107.14 0.00 -7.73 0.00 -8.89 -
EY 0.82 0.93 0.93 0.00 -12.94 0.00 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 1.76 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Date 28/05/07 25/05/06 20/05/05 27/07/04 30/05/03 - 31/01/02 -
Price 0.16 0.14 0.14 0.33 0.32 0.00 0.33 -
P/RPS 1.51 1.56 1.56 0.00 0.00 0.00 522.50 -66.58%
P/EPS 114.29 107.69 50.00 0.00 -7.73 0.00 -7.33 -
EY 0.88 0.93 2.00 0.00 -12.94 0.00 -13.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.82 0.00 0.00 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