[LBS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -20.53%
YoY- 16.37%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 235,656 130,632 281,298 238,598 162,616 198,928 328,712 -19.91%
PBT 149,670 7,024 13,779 17,696 8,716 5,304 16,025 344.10%
Tax -1,892 -1,724 -4,390 -10,634 -8,172 -4,860 -5,144 -48.69%
NP 147,778 5,300 9,389 7,061 544 444 10,881 470.14%
-
NP to SH 144,448 4,456 5,603 6,918 8,706 2,784 4,622 894.25%
-
Tax Rate 1.26% 24.54% 31.86% 60.09% 93.76% 91.63% 32.10% -
Total Cost 87,878 125,332 271,909 231,537 162,072 198,484 317,831 -57.59%
-
Net Worth 489,197 395,662 393,273 388,214 385,221 386,666 374,009 19.62%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 489,197 395,662 393,273 388,214 385,221 386,666 374,009 19.62%
NOSH 385,194 384,137 385,562 384,370 385,221 386,666 377,786 1.30%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 62.71% 4.06% 3.34% 2.96% 0.33% 0.22% 3.31% -
ROE 29.53% 1.13% 1.42% 1.78% 2.26% 0.72% 1.24% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 61.18 34.01 72.96 62.08 42.21 51.45 87.01 -20.94%
EPS 37.50 1.16 1.46 1.80 2.26 0.72 1.22 883.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.03 1.02 1.01 1.00 1.00 0.99 18.08%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.91 8.27 17.80 15.10 10.29 12.59 20.80 -19.92%
EPS 9.14 0.28 0.35 0.44 0.55 0.18 0.29 899.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.2504 0.2489 0.2457 0.2438 0.2447 0.2367 19.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.43 0.56 0.67 0.79 0.67 0.52 -
P/RPS 0.56 1.26 0.77 1.08 1.87 1.30 0.60 -4.49%
P/EPS 0.91 37.07 38.54 37.22 34.96 93.06 42.50 -92.30%
EY 110.29 2.70 2.60 2.69 2.86 1.07 2.35 1204.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.55 0.66 0.79 0.67 0.53 -36.24%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 29/02/08 26/11/07 29/08/07 28/05/07 26/02/07 -
Price 0.32 0.38 0.46 0.57 0.63 0.75 0.69 -
P/RPS 0.52 1.12 0.63 0.92 1.49 1.46 0.79 -24.35%
P/EPS 0.85 32.76 31.65 31.67 27.88 104.17 56.40 -93.91%
EY 117.19 3.05 3.16 3.16 3.59 0.96 1.77 1540.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.37 0.45 0.56 0.63 0.75 0.70 -49.69%

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