[LEESK] YoY Quarter Result on 30-Nov-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Revenue 16,628 13,645 13,630 0 0 21 1,923 49.81%
PBT 225 292 653 -1,218 0 -2,293 -49,786 -
Tax -10 -46 -132 0 0 2,293 49,786 -
NP 215 246 521 -1,218 0 0 0 -
-
NP to SH 215 246 521 -1,218 0 -2,143 -49,756 -
-
Tax Rate 4.44% 15.75% 20.21% - - - - -
Total Cost 16,413 13,399 13,109 1,218 0 21 1,923 49.44%
-
Net Worth 29,769 29,519 28,570 -80,328 0 -66,828 -39,957 -
Dividend
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Net Worth 29,769 29,519 28,570 -80,328 0 -66,828 -39,957 -
NOSH 165,384 163,999 168,064 37,361 37,382 37,334 37,343 32.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
NP Margin 1.29% 1.80% 3.82% 0.00% 0.00% 0.00% 0.00% -
ROE 0.72% 0.83% 1.82% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
RPS 10.05 8.32 8.11 0.00 0.00 0.06 5.15 13.34%
EPS 0.13 0.15 0.31 -3.26 0.00 -5.74 -133.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 -2.15 0.00 -1.79 -1.07 -
Adjusted Per Share Value based on latest NOSH - 37,361
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
RPS 6.61 5.42 5.41 0.00 0.00 0.01 0.76 49.97%
EPS 0.09 0.10 0.21 -0.48 0.00 -0.85 -19.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.1173 0.1135 -0.3191 0.00 -0.2655 -0.1587 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Date 29/09/06 30/09/05 30/09/04 28/11/03 29/11/02 31/05/02 31/05/01 -
Price 0.12 0.14 0.43 0.32 0.32 0.32 0.49 -
P/RPS 1.19 1.68 5.30 0.00 0.00 568.91 9.52 -32.26%
P/EPS 92.31 93.33 138.71 -9.82 0.00 -5.57 -0.37 -
EY 1.08 1.07 0.72 -10.19 0.00 -17.94 -271.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 2.53 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/11/03 30/11/02 31/05/02 31/05/01 CAGR
Date 21/12/06 16/11/05 24/11/04 21/11/03 - 31/05/02 31/07/01 -
Price 0.14 0.10 0.40 0.32 0.00 0.32 0.61 -
P/RPS 1.39 1.20 4.93 0.00 0.00 568.91 11.85 -33.07%
P/EPS 107.69 66.67 129.03 -9.82 0.00 -5.57 -0.46 -
EY 0.93 1.50 0.78 -10.19 0.00 -17.94 -218.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 2.35 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