[LBS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.67%
YoY- -86.15%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 162,616 198,928 328,712 304,966 355,694 348,332 456,412 -49.83%
PBT 8,716 5,304 16,025 20,076 25,740 30,356 69,388 -75.01%
Tax -8,172 -4,860 -5,144 -8,773 -11,730 -14,140 -23,459 -50.58%
NP 544 444 10,881 11,302 14,010 16,216 45,929 -94.84%
-
NP to SH 8,706 2,784 4,622 5,945 6,582 8,212 36,681 -61.76%
-
Tax Rate 93.76% 91.63% 32.10% 43.70% 45.57% 46.58% 33.81% -
Total Cost 162,072 198,484 317,831 293,664 341,684 332,116 410,483 -46.27%
-
Net Worth 385,221 386,666 374,009 393,155 379,883 394,609 377,581 1.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 385,221 386,666 374,009 393,155 379,883 394,609 377,581 1.34%
NOSH 385,221 386,666 377,786 378,034 379,883 375,818 377,581 1.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.33% 0.22% 3.31% 3.71% 3.94% 4.66% 10.06% -
ROE 2.26% 0.72% 1.24% 1.51% 1.73% 2.08% 9.71% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.21 51.45 87.01 80.67 93.63 92.69 120.88 -50.50%
EPS 2.26 0.72 1.22 1.56 1.74 2.16 9.71 -62.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.99 1.04 1.00 1.05 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 372,903
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.05 12.29 20.31 18.84 21.97 21.52 28.19 -49.81%
EPS 0.54 0.17 0.29 0.37 0.41 0.51 2.27 -61.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.238 0.2389 0.231 0.2429 0.2347 0.2438 0.2332 1.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.67 0.52 0.47 0.58 0.69 0.41 -
P/RPS 1.87 1.30 0.60 0.58 0.62 0.74 0.34 212.55%
P/EPS 34.96 93.06 42.50 29.88 33.48 31.58 4.22 311.01%
EY 2.86 1.07 2.35 3.35 2.99 3.17 23.69 -75.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.53 0.45 0.58 0.66 0.41 55.03%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 26/02/07 29/11/06 28/08/06 01/06/06 27/02/06 -
Price 0.63 0.75 0.69 0.52 0.49 0.60 0.56 -
P/RPS 1.49 1.46 0.79 0.64 0.52 0.65 0.46 119.39%
P/EPS 27.88 104.17 56.40 33.06 28.28 27.46 5.76 186.96%
EY 3.59 0.96 1.77 3.02 3.54 3.64 17.35 -65.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.70 0.50 0.49 0.57 0.56 8.19%

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