[LEBTECH] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 33.63%
YoY- 285.73%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 187,144 272,543 253,625 284,288 258,316 11,188 13,998 462.41%
PBT 23,632 32,347 40,173 46,044 34,312 -11,520 -14,905 -
Tax -7,992 -10,677 -12,665 -14,850 -12,220 0 -120 1538.85%
NP 15,640 21,670 27,508 31,194 22,092 -11,520 -15,025 -
-
NP to SH 15,640 22,170 28,174 32,194 24,092 -11,520 -15,025 -
-
Tax Rate 33.82% 33.01% 31.53% 32.25% 35.61% - - -
Total Cost 171,504 250,873 226,117 253,094 236,224 22,708 29,023 226.50%
-
Net Worth 86,407 70,958 69,752 64,913 57,128 -161,279 -162,505 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 10,323 - - - - - - -
Div Payout % 66.01% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 86,407 70,958 69,752 64,913 57,128 -161,279 -162,505 -
NOSH 129,042 121,213 121,372 122,317 129,248 48,000 48,364 92.25%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.36% 7.95% 10.85% 10.97% 8.55% -102.97% -107.33% -
ROE 18.10% 31.24% 40.39% 49.59% 42.17% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 145.02 224.84 208.96 232.42 199.86 23.31 28.94 192.54%
EPS 12.12 18.29 23.21 26.32 18.64 24.00 -31.07 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6696 0.5854 0.5747 0.5307 0.442 -3.36 -3.36 -
Adjusted Per Share Value based on latest NOSH - 118,517
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 396.97 578.12 537.99 603.04 547.94 23.73 29.69 462.44%
EPS 33.18 47.03 59.76 68.29 51.10 -24.44 -31.87 -
DPS 21.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8329 1.5052 1.4796 1.377 1.2118 -3.4211 -3.4471 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.30 6.95 6.90 7.00 6.00 0.24 0.24 -
P/RPS 4.34 3.09 3.30 3.01 3.00 0.00 0.00 -
P/EPS 51.98 38.00 29.72 26.60 32.19 0.00 0.00 -
EY 1.92 2.63 3.36 3.76 3.11 0.00 0.00 -
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.41 11.87 12.01 13.19 13.57 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 16/02/05 25/11/04 25/08/04 12/05/04 27/02/04 19/12/03 -
Price 5.55 6.70 6.70 7.00 6.10 0.24 0.24 -
P/RPS 3.83 2.98 3.21 3.01 3.05 0.00 0.00 -
P/EPS 45.79 36.63 28.86 26.60 32.73 0.00 0.00 -
EY 2.18 2.73 3.46 3.76 3.06 0.00 0.00 -
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.29 11.45 11.66 13.19 13.80 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