[LBS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.02%
YoY- -179.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 253,905 221,432 159,608 198,476 167,584 167,958 106,284 78.60%
PBT 2,756 -5,728 6,024 -6,558 -12,837 -12,830 -30,628 -
Tax 6,265 8,282 -3,632 -4,350 -948 -5,828 508 432.97%
NP 9,021 2,554 2,392 -10,908 -13,785 -18,658 -30,120 -
-
NP to SH 7,097 2,340 212 -17,182 -19,310 -25,478 -30,380 -
-
Tax Rate -227.32% - 60.29% - - - - -
Total Cost 244,884 218,878 157,216 209,384 181,369 186,616 136,404 47.66%
-
Net Worth 405,010 409,499 556,499 424,954 415,433 424,633 435,652 -4.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 405,010 409,499 556,499 424,954 415,433 424,633 435,652 -4.74%
NOSH 385,724 389,999 530,000 386,321 381,131 386,030 385,532 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.55% 1.15% 1.50% -5.50% -8.23% -11.11% -28.34% -
ROE 1.75% 0.57% 0.04% -4.04% -4.65% -6.00% -6.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 65.83 56.78 30.11 51.38 43.97 43.51 27.57 78.55%
EPS 1.84 0.60 0.04 -4.45 -5.07 -6.60 -7.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.05 1.10 1.09 1.10 1.13 -4.77%
Adjusted Per Share Value based on latest NOSH - 386,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.07 14.01 10.10 12.56 10.60 10.63 6.73 78.55%
EPS 0.45 0.15 0.01 -1.09 -1.22 -1.61 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2563 0.2591 0.3522 0.2689 0.2629 0.2687 0.2757 -4.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.50 0.62 0.60 0.44 0.41 0.24 -
P/RPS 0.76 0.88 2.06 1.17 1.00 0.94 0.87 -8.61%
P/EPS 27.17 83.33 1,550.00 -13.49 -8.68 -6.21 -3.05 -
EY 3.68 1.20 0.06 -7.41 -11.52 -16.10 -32.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.59 0.55 0.40 0.37 0.21 73.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 31/05/10 23/02/10 30/11/09 27/08/09 25/05/09 -
Price 0.59 0.49 0.49 0.77 0.43 0.47 0.39 -
P/RPS 0.90 0.86 1.63 1.50 0.98 1.08 1.41 -25.84%
P/EPS 32.07 81.67 1,225.00 -17.31 -8.49 -7.12 -4.95 -
EY 3.12 1.22 0.08 -5.78 -11.78 -14.04 -20.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.47 0.70 0.39 0.43 0.35 36.75%

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