[L&G] YoY Quarter Result on 30-Sep-2005 [#2]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 501.22%
YoY- 381.54%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 CAGR
Revenue 9,624 13,330 9,245 30,817 52,822 64,617 62,194 -22.67%
PBT 1,809 34,994 -6,189 76,740 -6,590 1,242 -13,060 -
Tax -841 -824 971 -29,072 -818 -1,242 13,060 -
NP 968 34,170 -5,218 47,668 -7,408 0 0 -
-
NP to SH 968 34,170 -5,268 47,617 -7,408 -448 -16,667 -
-
Tax Rate 46.49% 2.35% - 37.88% - 100.00% - -
Total Cost 8,656 -20,840 14,463 -16,851 60,230 64,617 62,194 -23.79%
-
Net Worth 200,859 231,171 172,826 207,017 270,163 240,800 460,888 -10.81%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 200,859 231,171 172,826 207,017 270,163 240,800 460,888 -10.81%
NOSH 605,000 598,423 598,636 597,452 537,318 560,000 535,916 1.68%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.06% 256.34% -56.44% 154.68% -14.02% 0.00% 0.00% -
ROE 0.48% 14.78% -3.05% 23.00% -2.74% -0.19% -3.62% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.59 2.23 1.54 5.16 9.83 11.54 11.61 -23.96%
EPS 0.16 5.71 -0.88 7.97 -1.38 -0.08 -3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.3863 0.2887 0.3465 0.5028 0.43 0.86 -12.29%
Adjusted Per Share Value based on latest NOSH - 597,452
30/09/08 30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 CAGR
RPS 0.32 0.45 0.31 1.04 1.78 2.17 2.09 -22.78%
EPS 0.03 1.15 -0.18 1.60 -0.25 -0.02 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0778 0.0581 0.0696 0.0909 0.081 0.155 -10.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/06/03 28/06/02 29/06/01 -
Price 0.22 0.58 0.17 0.15 0.33 0.36 0.22 -
P/RPS 13.83 26.04 11.01 2.91 3.36 3.12 1.90 31.45%
P/EPS 137.50 10.16 -19.32 1.88 -23.94 -450.00 -7.07 -
EY 0.73 9.84 -5.18 53.13 -4.18 -0.22 -14.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.50 0.59 0.43 0.66 0.84 0.26 13.69%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 CAGR
Date 26/11/08 27/11/07 28/11/06 29/11/05 26/08/03 27/08/02 29/08/01 -
Price 0.18 0.48 0.23 0.10 0.50 0.33 0.35 -
P/RPS 11.32 21.55 14.89 1.94 5.09 2.86 3.02 19.96%
P/EPS 112.50 8.41 -26.14 1.25 -36.27 -412.50 -11.25 -
EY 0.89 11.90 -3.83 79.70 -2.76 -0.24 -8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.24 0.80 0.29 0.99 0.77 0.41 3.86%

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