[LBS] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -324.57%
YoY- -476.06%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 279,076 292,462 260,316 288,386 9,660 11,344 14,928 603.13%
PBT 45,074 44,688 40,932 47,424 -32,458 -32,402 -27,896 -
Tax -19,088 -19,966 -19,096 -47,424 32,458 32,402 27,896 -
NP 25,986 24,722 21,836 0 0 0 0 -
-
NP to SH 25,986 24,722 21,836 -137,685 -32,429 -32,374 -27,964 -
-
Tax Rate 42.35% 44.68% 46.65% 100.00% - - - -
Total Cost 253,089 267,740 238,480 288,386 9,660 11,344 14,928 558.81%
-
Net Worth 171,028 165,468 159,267 331,355 -289,584 -281,773 -272,048 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 171,028 165,468 159,267 331,355 -289,584 -281,773 -272,048 -
NOSH 280,835 280,931 281,391 650,992 29,990 29,975 30,004 343.53%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.31% 8.45% 8.39% 0.00% 0.00% 0.00% 0.00% -
ROE 15.19% 14.94% 13.71% -41.55% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 99.37 104.10 92.51 44.30 32.21 37.84 49.75 58.53%
EPS 9.25 8.80 7.76 21.15 -108.13 -108.00 -93.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.609 0.589 0.566 0.509 -9.656 -9.40 -9.067 -
Adjusted Per Share Value based on latest NOSH - 650,992
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 17.66 18.51 16.47 18.25 0.61 0.72 0.94 605.45%
EPS 1.64 1.56 1.38 -8.71 -2.05 -2.05 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1047 0.1008 0.2097 -0.1833 -0.1783 -0.1722 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - - -
Price 0.76 1.00 1.11 0.00 0.00 0.00 0.00 -
P/RPS 0.76 0.96 1.20 0.00 0.00 0.00 0.00 -
P/EPS 8.21 11.36 14.30 0.00 0.00 0.00 0.00 -
EY 12.18 8.80 6.99 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.70 1.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 19/08/02 31/05/02 28/02/02 28/11/01 28/08/01 30/05/01 -
Price 0.80 0.97 1.03 1.13 0.00 0.00 0.00 -
P/RPS 0.81 0.93 1.11 2.61 0.00 0.00 0.00 -
P/EPS 8.65 11.02 13.27 14.10 0.00 0.00 0.00 -
EY 11.57 9.07 7.53 7.09 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.65 1.82 2.07 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