[LBS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 57.44%
YoY- -2.55%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 177,847 87,083 456,412 331,653 209,307 79,649 398,314 -41.66%
PBT 12,870 7,589 69,388 57,455 33,234 12,514 67,627 -67.01%
Tax -5,865 -3,535 -23,459 -19,261 -10,198 -2,504 -21,618 -58.19%
NP 7,005 4,054 45,929 38,194 23,036 10,010 46,009 -71.58%
-
NP to SH 3,291 2,053 36,681 32,191 20,447 9,007 46,009 -82.85%
-
Tax Rate 45.57% 46.58% 33.81% 33.52% 30.69% 20.01% 31.97% -
Total Cost 170,842 83,029 410,483 293,459 186,271 69,639 352,305 -38.35%
-
Net Worth 379,883 394,609 377,581 322,821 322,608 322,000 343,210 7.02%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 379,883 394,609 377,581 322,821 322,608 322,000 343,210 7.02%
NOSH 379,883 375,818 377,581 377,127 374,690 375,291 359,382 3.77%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.94% 4.66% 10.06% 11.52% 11.01% 12.57% 11.55% -
ROE 0.87% 0.52% 9.71% 9.97% 6.34% 2.80% 13.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.82 23.17 120.88 87.94 55.86 21.22 110.83 -43.78%
EPS 0.87 0.54 9.71 8.59 5.42 2.39 12.80 -83.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 1.00 0.856 0.861 0.858 0.955 3.12%
Adjusted Per Share Value based on latest NOSH - 381,451
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.25 5.51 28.88 20.99 13.25 5.04 25.21 -41.68%
EPS 0.21 0.13 2.32 2.04 1.29 0.57 2.91 -82.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2404 0.2497 0.2389 0.2043 0.2042 0.2038 0.2172 7.01%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.69 0.41 0.63 0.79 1.09 1.18 -
P/RPS 1.24 2.98 0.34 0.72 1.41 5.14 1.06 11.05%
P/EPS 66.95 126.31 4.22 7.38 14.48 45.42 9.22 276.34%
EY 1.49 0.79 23.69 13.55 6.91 2.20 10.85 -73.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.41 0.74 0.92 1.27 1.24 -39.82%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 01/06/06 27/02/06 28/11/05 29/08/05 25/05/05 25/02/05 -
Price 0.49 0.60 0.56 0.48 0.79 0.90 1.14 -
P/RPS 1.05 2.59 0.46 0.55 1.41 4.24 1.03 1.29%
P/EPS 56.56 109.83 5.76 5.62 14.48 37.50 8.90 244.25%
EY 1.77 0.91 17.35 17.78 6.91 2.67 11.23 -70.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.56 0.56 0.92 1.05 1.19 -44.74%

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