[LEESK] YoY TTM Result on 30-Jun-2005 [#2]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -29.48%
YoY- 169.5%
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/02 CAGR
Revenue 76,127 71,560 60,170 59,563 27,885 0 447 124.87%
PBT 917 968 879 1,870 772 0 -19,185 -
Tax 27 -325 0 -571 -290 0 19,185 -64.50%
NP 944 643 879 1,299 482 0 0 -
-
NP to SH 944 643 879 1,299 482 0 -18,119 -
-
Tax Rate -2.94% 33.57% 0.00% 30.53% 37.56% - - -
Total Cost 75,183 70,917 59,291 58,264 27,403 0 447 124.43%
-
Net Worth 31,983 31,078 0 29,630 28,460 0 -62,711 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/02 CAGR
Net Worth 31,983 31,078 0 29,630 28,460 0 -62,711 -
NOSH 168,333 163,571 169,230 164,615 167,413 37,338 37,328 26.81%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/02 CAGR
NP Margin 1.24% 0.90% 1.46% 2.18% 1.73% 0.00% 0.00% -
ROE 2.95% 2.07% 0.00% 4.38% 1.69% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/02 CAGR
RPS 45.22 43.75 35.56 36.18 16.66 0.00 1.20 77.26%
EPS 0.56 0.39 0.52 0.79 0.29 0.00 -48.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.00 0.18 0.17 0.00 -1.68 -
Adjusted Per Share Value based on latest NOSH - 164,615
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/02 CAGR
RPS 30.24 28.43 23.90 23.66 11.08 0.00 0.18 124.39%
EPS 0.38 0.26 0.35 0.52 0.19 0.00 -7.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1235 0.00 0.1177 0.1131 0.00 -0.2491 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/02 -
Price 0.09 0.16 0.14 0.17 0.33 0.32 0.32 -
P/RPS 0.20 0.37 0.39 0.47 1.98 0.00 26.72 -53.79%
P/EPS 16.05 40.70 26.95 21.54 114.62 0.00 -0.66 -
EY 6.23 2.46 3.71 4.64 0.87 0.00 -151.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.84 0.00 0.94 1.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/02 CAGR
Date 28/08/08 29/08/07 - 25/08/05 25/08/04 - - -
Price 0.08 0.12 0.00 0.17 0.38 0.00 0.00 -
P/RPS 0.18 0.27 0.00 0.47 2.28 0.00 0.00 -
P/EPS 14.27 30.53 0.00 21.54 131.99 0.00 0.00 -
EY 7.01 3.28 0.00 4.64 0.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.00 0.94 2.24 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