[LIENHOE] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 44.23%
YoY- 94.75%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 23,633 13,959 9,525 17,437 26,469 47,026 109,253 -22.51%
PBT -19,150 -117,091 -25,160 -3,713 -41,931 13,369 -45,252 -13.34%
Tax 307 17,864 1,078 1,760 4,715 -4,012 -19,315 -
NP -18,843 -99,227 -24,082 -1,953 -37,216 9,357 -64,567 -18.54%
-
NP to SH -18,843 -99,227 -24,082 -1,953 -37,216 9,357 -64,567 -18.54%
-
Tax Rate - - - - - 30.01% - -
Total Cost 42,476 113,186 33,607 19,390 63,685 37,669 173,820 -20.92%
-
Net Worth 255,963 275,909 368,987 452,092 463,968 505,551 493,842 -10.37%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 255,963 275,909 368,987 452,092 463,968 505,551 493,842 -10.37%
NOSH 361,472 361,472 361,472 361,472 361,472 361,742 361,742 -0.01%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -79.73% -710.85% -252.83% -11.20% -140.60% 19.90% -59.10% -
ROE -7.36% -35.96% -6.53% -0.43% -8.02% 1.85% -13.07% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.11 4.20 2.87 5.25 7.93 13.77 31.86 -22.10%
EPS -5.67 -29.85 -7.24 -0.59 -11.15 2.74 -18.83 -18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.83 1.11 1.36 1.39 1.48 1.44 -9.90%
Adjusted Per Share Value based on latest NOSH - 361,472
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6.54 3.86 2.64 4.82 7.32 13.01 30.22 -22.50%
EPS -5.21 -27.45 -6.66 -0.54 -10.30 2.59 -17.86 -18.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7081 0.7633 1.0208 1.2507 1.2836 1.3986 1.3662 -10.37%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.30 0.36 0.385 0.215 0.25 0.365 0.40 -
P/RPS 4.22 8.57 13.44 4.10 3.15 2.65 1.26 22.30%
P/EPS -5.29 -1.21 -5.31 -36.60 -2.24 13.32 -2.12 16.45%
EY -18.89 -82.92 -18.82 -2.73 -44.60 7.50 -47.07 -14.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.35 0.16 0.18 0.25 0.28 5.67%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 25/08/22 22/09/21 21/08/20 22/08/19 24/08/18 25/08/17 -
Price 0.31 0.35 0.40 0.23 0.27 0.34 0.385 -
P/RPS 4.36 8.33 13.96 4.38 3.40 2.47 1.21 23.80%
P/EPS -5.47 -1.17 -5.52 -39.15 -2.42 12.41 -2.04 17.85%
EY -18.29 -85.29 -18.11 -2.55 -41.29 8.06 -48.90 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.36 0.17 0.19 0.23 0.27 6.76%

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