[LEBTECH] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.32%
YoY- -53.51%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 284,288 258,316 11,188 13,998 18,146 22,684 43,473 250.09%
PBT 46,044 34,312 -11,520 -14,905 -17,264 -14,664 -111,651 -
Tax -14,850 -12,220 0 -120 -70 -140 51 -
NP 31,194 22,092 -11,520 -15,025 -17,334 -14,804 -111,600 -
-
NP to SH 32,194 24,092 -11,520 -15,025 -17,334 -14,804 -111,600 -
-
Tax Rate 32.25% 35.61% - - - - - -
Total Cost 253,094 236,224 22,708 29,023 35,480 37,488 155,073 38.66%
-
Net Worth 64,913 57,128 -161,279 -162,505 -159,604 -14,804,000 -142,862 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 64,913 57,128 -161,279 -162,505 -159,604 -14,804,000 -142,862 -
NOSH 122,317 129,248 48,000 48,364 48,364 4,626,250 48,311 85.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.97% 8.55% -102.97% -107.33% -95.53% -65.26% -256.71% -
ROE 49.59% 42.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 232.42 199.86 23.31 28.94 37.52 0.49 89.98 88.36%
EPS 26.32 18.64 24.00 -31.07 -35.84 -0.32 -231.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5307 0.442 -3.36 -3.36 -3.30 -3.20 -2.9571 -
Adjusted Per Share Value based on latest NOSH - 48,364
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 603.04 547.94 23.73 29.69 38.49 48.12 92.22 250.08%
EPS 68.29 51.10 -24.44 -31.87 -36.77 -31.40 -236.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.377 1.2118 -3.4211 -3.4471 -3.3855 -314.0243 -3.0304 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 7.00 6.00 0.24 0.24 0.24 0.24 0.24 -
P/RPS 3.01 3.00 0.00 0.00 0.00 0.00 0.27 399.77%
P/EPS 26.60 32.19 0.00 0.00 0.00 0.00 -0.10 -
EY 3.76 3.11 0.00 0.00 0.00 0.00 -962.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.19 13.57 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 12/05/04 27/02/04 19/12/03 29/08/03 30/05/03 03/03/03 -
Price 7.00 6.10 0.24 0.24 0.24 0.24 0.24 -
P/RPS 3.01 3.05 0.00 0.00 0.00 0.00 0.27 399.77%
P/EPS 26.60 32.73 0.00 0.00 0.00 0.00 -0.10 -
EY 3.76 3.06 0.00 0.00 0.00 0.00 -962.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.19 13.80 0.00 0.00 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