[LEESK] YoY Quarter Result on 30-Sep-2004 [#3]

Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -46.34%
YoY--%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Revenue 18,165 16,628 13,645 13,630 0 0 0 -
PBT 239 225 292 653 -1,218 0 0 -
Tax -18 -10 -46 -132 0 0 0 -
NP 221 215 246 521 -1,218 0 0 -
-
NP to SH 221 215 246 521 -1,218 0 0 -
-
Tax Rate 7.53% 4.44% 15.75% 20.21% - - - -
Total Cost 17,944 16,413 13,399 13,109 1,218 0 0 -
-
Net Worth 32,300 29,769 29,519 28,570 -80,328 0 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Net Worth 32,300 29,769 29,519 28,570 -80,328 0 0 -
NOSH 170,000 165,384 163,999 168,064 37,361 37,338 37,382 36.78%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
NP Margin 1.22% 1.29% 1.80% 3.82% 0.00% 0.00% 0.00% -
ROE 0.68% 0.72% 0.83% 1.82% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
RPS 10.69 10.05 8.32 8.11 0.00 0.00 0.00 -
EPS 0.13 0.13 0.15 0.31 -3.26 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 -2.15 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,064
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
RPS 7.22 6.61 5.42 5.41 0.00 0.00 0.00 -
EPS 0.09 0.09 0.10 0.21 -0.48 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1283 0.1183 0.1173 0.1135 -0.3191 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 28/11/03 30/09/03 29/11/02 -
Price 0.14 0.12 0.14 0.43 0.32 0.32 0.32 -
P/RPS 1.31 1.19 1.68 5.30 0.00 0.00 0.00 -
P/EPS 107.69 92.31 93.33 138.71 -9.82 0.00 0.00 -
EY 0.93 1.08 1.07 0.72 -10.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.78 2.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/11/03 30/09/03 30/11/02 CAGR
Date 29/11/07 21/12/06 16/11/05 24/11/04 21/11/03 - - -
Price 0.13 0.14 0.10 0.40 0.32 0.00 0.00 -
P/RPS 1.22 1.39 1.20 4.93 0.00 0.00 0.00 -
P/EPS 100.00 107.69 66.67 129.03 -9.82 0.00 0.00 -
EY 1.00 0.93 1.50 0.78 -10.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.56 2.35 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