[LBS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -20.47%
YoY- 60.06%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 261,254 211,993 235,656 130,632 281,298 238,598 162,616 36.97%
PBT 10,294 87,201 149,670 7,024 13,779 17,696 8,716 11.67%
Tax 12,561 -2,541 -1,892 -1,724 -4,390 -10,634 -8,172 -
NP 22,855 84,660 147,778 5,300 9,389 7,061 544 1094.91%
-
NP to SH 21,499 83,248 144,448 4,456 5,603 6,918 8,706 82.19%
-
Tax Rate -122.02% 2.91% 1.26% 24.54% 31.86% 60.09% 93.76% -
Total Cost 238,399 127,333 87,878 125,332 271,909 231,537 162,072 29.18%
-
Net Worth 439,526 481,462 489,197 395,662 393,273 388,214 385,221 9.14%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 439,526 481,462 489,197 395,662 393,273 388,214 385,221 9.14%
NOSH 385,550 385,169 385,194 384,137 385,562 384,370 385,221 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.75% 39.94% 62.71% 4.06% 3.34% 2.96% 0.33% -
ROE 4.89% 17.29% 29.53% 1.13% 1.42% 1.78% 2.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 67.76 55.04 61.18 34.01 72.96 62.08 42.21 36.90%
EPS 5.58 21.61 37.50 1.16 1.46 1.80 2.26 82.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.25 1.27 1.03 1.02 1.01 1.00 9.08%
Adjusted Per Share Value based on latest NOSH - 384,137
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.53 13.42 14.91 8.27 17.80 15.10 10.29 36.96%
EPS 1.36 5.27 9.14 0.28 0.35 0.44 0.55 82.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2781 0.3047 0.3096 0.2504 0.2489 0.2457 0.2438 9.12%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.23 0.30 0.34 0.43 0.56 0.67 0.79 -
P/RPS 0.34 0.55 0.56 1.26 0.77 1.08 1.87 -67.73%
P/EPS 4.12 1.39 0.91 37.07 38.54 37.22 34.96 -75.80%
EY 24.24 72.04 110.29 2.70 2.60 2.69 2.86 313.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.27 0.42 0.55 0.66 0.79 -59.81%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 28/05/08 29/02/08 26/11/07 29/08/07 -
Price 0.25 0.25 0.32 0.38 0.46 0.57 0.63 -
P/RPS 0.37 0.45 0.52 1.12 0.63 0.92 1.49 -60.32%
P/EPS 4.48 1.16 0.85 32.76 31.65 31.67 27.88 -70.27%
EY 22.30 86.45 117.19 3.05 3.16 3.16 3.59 236.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.25 0.37 0.45 0.56 0.63 -50.25%

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