[LEESK] YoY TTM Result on 31-Mar-2004 [#1]

Announcement Date
27-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ-0.0%
YoY- 23.15%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Revenue 69,826 62,210 58,516 0 7 45 4,082 70.28%
PBT 957 1,097 2,458 -1,218 -1,585 -4,267 -114,336 -
Tax -323 -25 -616 0 1,585 4,267 114,336 -
NP 634 1,072 1,842 -1,218 0 0 0 -
-
NP to SH 634 1,088 1,842 -1,218 -1,585 -4,267 -113,219 -
-
Tax Rate 33.75% 2.28% 25.06% - - - - -
Total Cost 69,192 61,138 56,674 1,218 7 45 4,082 69.99%
-
Net Worth 31,078 31,292 28,900 0 0 0 -61,560 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Net Worth 31,078 31,292 28,900 0 0 0 -61,560 -
NOSH 163,571 173,846 169,999 167,758 37,367 37,328 38,000 31.47%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
NP Margin 0.91% 1.72% 3.15% 0.00% 0.00% 0.00% 0.00% -
ROE 2.04% 3.48% 6.37% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
RPS 42.69 35.78 34.42 0.00 0.02 0.12 10.74 29.52%
EPS 0.39 0.63 1.08 -0.73 -4.24 -11.43 -297.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.00 0.00 0.00 -1.62 -
Adjusted Per Share Value based on latest NOSH - 167,758
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
RPS 27.74 24.71 23.25 0.00 0.00 0.02 1.62 70.31%
EPS 0.25 0.43 0.73 -0.48 -0.63 -1.70 -44.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.1243 0.1148 0.00 0.00 0.00 -0.2446 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/11/01 -
Price 0.17 0.14 0.30 0.33 0.32 0.32 0.40 -
P/RPS 0.40 0.39 0.87 0.00 1,708.21 265.45 3.72 -34.16%
P/EPS 43.86 22.37 27.69 -45.45 -7.54 -2.80 -0.13 -
EY 2.28 4.47 3.61 -2.20 -13.26 -35.72 -744.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 1.76 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/11/01 CAGR
Date - 25/05/06 20/05/05 - - - 31/01/02 -
Price 0.00 0.14 0.14 0.00 0.00 0.00 0.33 -
P/RPS 0.00 0.39 0.41 0.00 0.00 0.00 3.07 -
P/EPS 0.00 22.37 12.92 0.00 0.00 0.00 -0.11 -
EY 0.00 4.47 7.74 0.00 0.00 0.00 -902.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 0.82 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