[LEBTECH] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.33%
YoY- 89.68%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 253,625 284,288 258,316 11,188 13,998 18,146 22,684 397.81%
PBT 40,173 46,044 34,312 -11,520 -14,905 -17,264 -14,664 -
Tax -12,665 -14,850 -12,220 0 -120 -70 -140 1898.73%
NP 27,508 31,194 22,092 -11,520 -15,025 -17,334 -14,804 -
-
NP to SH 28,174 32,194 24,092 -11,520 -15,025 -17,334 -14,804 -
-
Tax Rate 31.53% 32.25% 35.61% - - - - -
Total Cost 226,117 253,094 236,224 22,708 29,023 35,480 37,488 230.27%
-
Net Worth 69,752 64,913 57,128 -161,279 -162,505 -159,604 -14,804,000 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,752 64,913 57,128 -161,279 -162,505 -159,604 -14,804,000 -
NOSH 121,372 122,317 129,248 48,000 48,364 48,364 4,626,250 -91.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.85% 10.97% 8.55% -102.97% -107.33% -95.53% -65.26% -
ROE 40.39% 49.59% 42.17% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 208.96 232.42 199.86 23.31 28.94 37.52 0.49 5503.43%
EPS 23.21 26.32 18.64 24.00 -31.07 -35.84 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5747 0.5307 0.442 -3.36 -3.36 -3.30 -3.20 -
Adjusted Per Share Value based on latest NOSH - 341
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 537.99 603.04 547.94 23.73 29.69 38.49 48.12 397.80%
EPS 59.76 68.29 51.10 -24.44 -31.87 -36.77 -31.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4796 1.377 1.2118 -3.4211 -3.4471 -3.3855 -314.0243 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.90 7.00 6.00 0.24 0.24 0.24 0.24 -
P/RPS 3.30 3.01 3.00 0.00 0.00 0.00 0.00 -
P/EPS 29.72 26.60 32.19 0.00 0.00 0.00 0.00 -
EY 3.36 3.76 3.11 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.01 13.19 13.57 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 12/05/04 27/02/04 19/12/03 29/08/03 30/05/03 -
Price 6.70 7.00 6.10 0.24 0.24 0.24 0.24 -
P/RPS 3.21 3.01 3.05 0.00 0.00 0.00 0.00 -
P/EPS 28.86 26.60 32.73 0.00 0.00 0.00 0.00 -
EY 3.46 3.76 3.06 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.66 13.19 13.80 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