[LBS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -42.37%
YoY- 1103.24%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 167,958 106,284 261,254 211,993 235,656 130,632 281,298 -29.11%
PBT -12,830 -30,628 10,294 87,201 149,670 7,024 13,779 -
Tax -5,828 508 12,561 -2,541 -1,892 -1,724 -4,390 20.81%
NP -18,658 -30,120 22,855 84,660 147,778 5,300 9,389 -
-
NP to SH -25,478 -30,380 21,499 83,248 144,448 4,456 5,603 -
-
Tax Rate - - -122.02% 2.91% 1.26% 24.54% 31.86% -
Total Cost 186,616 136,404 238,399 127,333 87,878 125,332 271,909 -22.21%
-
Net Worth 424,633 435,652 439,526 481,462 489,197 395,662 393,273 5.25%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 424,633 435,652 439,526 481,462 489,197 395,662 393,273 5.25%
NOSH 386,030 385,532 385,550 385,169 385,194 384,137 385,562 0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -11.11% -28.34% 8.75% 39.94% 62.71% 4.06% 3.34% -
ROE -6.00% -6.97% 4.89% 17.29% 29.53% 1.13% 1.42% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 43.51 27.57 67.76 55.04 61.18 34.01 72.96 -29.17%
EPS -6.60 -7.88 5.58 21.61 37.50 1.16 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.13 1.14 1.25 1.27 1.03 1.02 5.16%
Adjusted Per Share Value based on latest NOSH - 385,354
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.38 6.57 16.14 13.10 14.56 8.07 17.38 -29.10%
EPS -1.57 -1.88 1.33 5.14 8.92 0.28 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2623 0.2691 0.2715 0.2974 0.3022 0.2444 0.2429 5.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.41 0.24 0.23 0.30 0.34 0.43 0.56 -
P/RPS 0.94 0.87 0.34 0.55 0.56 1.26 0.77 14.23%
P/EPS -6.21 -3.05 4.12 1.39 0.91 37.07 38.54 -
EY -16.10 -32.83 24.24 72.04 110.29 2.70 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.21 0.20 0.24 0.27 0.42 0.55 -23.24%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 25/05/09 25/02/09 26/11/08 27/08/08 28/05/08 29/02/08 -
Price 0.47 0.39 0.25 0.25 0.32 0.38 0.46 -
P/RPS 1.08 1.41 0.37 0.45 0.52 1.12 0.63 43.28%
P/EPS -7.12 -4.95 4.48 1.16 0.85 32.76 31.65 -
EY -14.04 -20.21 22.30 86.45 117.19 3.05 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.22 0.20 0.25 0.37 0.45 -2.98%

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