[LBS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -241.31%
YoY- -781.78%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 198,476 167,584 167,958 106,284 261,254 211,993 235,656 -10.78%
PBT -6,558 -12,837 -12,830 -30,628 10,294 87,201 149,670 -
Tax -4,350 -948 -5,828 508 12,561 -2,541 -1,892 73.93%
NP -10,908 -13,785 -18,658 -30,120 22,855 84,660 147,778 -
-
NP to SH -17,182 -19,310 -25,478 -30,380 21,499 83,248 144,448 -
-
Tax Rate - - - - -122.02% 2.91% 1.26% -
Total Cost 209,384 181,369 186,616 136,404 238,399 127,333 87,878 78.11%
-
Net Worth 424,954 415,433 424,633 435,652 439,526 481,462 489,197 -8.93%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 424,954 415,433 424,633 435,652 439,526 481,462 489,197 -8.93%
NOSH 386,321 381,131 386,030 385,532 385,550 385,169 385,194 0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -5.50% -8.23% -11.11% -28.34% 8.75% 39.94% 62.71% -
ROE -4.04% -4.65% -6.00% -6.97% 4.89% 17.29% 29.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.38 43.97 43.51 27.57 67.76 55.04 61.18 -10.95%
EPS -4.45 -5.07 -6.60 -7.88 5.58 21.61 37.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.10 1.13 1.14 1.25 1.27 -9.11%
Adjusted Per Share Value based on latest NOSH - 385,532
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.56 10.60 10.63 6.73 16.53 13.42 14.91 -10.77%
EPS -1.09 -1.22 -1.61 -1.92 1.36 5.27 9.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.2629 0.2687 0.2757 0.2781 0.3047 0.3096 -8.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.44 0.41 0.24 0.23 0.30 0.34 -
P/RPS 1.17 1.00 0.94 0.87 0.34 0.55 0.56 63.21%
P/EPS -13.49 -8.68 -6.21 -3.05 4.12 1.39 0.91 -
EY -7.41 -11.52 -16.10 -32.83 24.24 72.04 110.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.40 0.37 0.21 0.20 0.24 0.27 60.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 25/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.77 0.43 0.47 0.39 0.25 0.25 0.32 -
P/RPS 1.50 0.98 1.08 1.41 0.37 0.45 0.52 102.24%
P/EPS -17.31 -8.49 -7.12 -4.95 4.48 1.16 0.85 -
EY -5.78 -11.78 -14.04 -20.21 22.30 86.45 117.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.39 0.43 0.35 0.22 0.20 0.25 98.28%

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