[LBS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 35.49%
YoY- -86.15%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 81,308 49,732 328,712 228,725 177,847 87,083 456,412 -68.43%
PBT 4,358 1,326 16,025 15,057 12,870 7,589 69,388 -84.27%
Tax -4,086 -1,215 -5,144 -6,580 -5,865 -3,535 -23,459 -68.91%
NP 272 111 10,881 8,477 7,005 4,054 45,929 -96.75%
-
NP to SH 4,353 696 4,622 4,459 3,291 2,053 36,681 -75.94%
-
Tax Rate 93.76% 91.63% 32.10% 43.70% 45.57% 46.58% 33.81% -
Total Cost 81,036 49,621 317,831 220,248 170,842 83,029 410,483 -66.19%
-
Net Worth 385,221 386,666 374,009 393,155 379,883 394,609 377,581 1.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 385,221 386,666 374,009 393,155 379,883 394,609 377,581 1.34%
NOSH 385,221 386,666 377,786 378,034 379,883 375,818 377,581 1.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.33% 0.22% 3.31% 3.71% 3.94% 4.66% 10.06% -
ROE 1.13% 0.18% 1.24% 1.13% 0.87% 0.52% 9.71% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.11 12.86 87.01 60.50 46.82 23.17 120.88 -68.85%
EPS 1.13 0.18 1.22 1.17 0.87 0.54 9.71 -76.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.99 1.04 1.00 1.05 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 372,903
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.02 3.07 20.31 14.13 10.99 5.38 28.19 -68.44%
EPS 0.27 0.04 0.29 0.28 0.20 0.13 2.27 -75.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.238 0.2389 0.231 0.2429 0.2347 0.2438 0.2332 1.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.67 0.52 0.47 0.58 0.69 0.41 -
P/RPS 3.74 5.21 0.60 0.78 1.24 2.98 0.34 396.78%
P/EPS 69.91 372.22 42.50 39.85 66.95 126.31 4.22 553.20%
EY 1.43 0.27 2.35 2.51 1.49 0.79 23.69 -84.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.53 0.45 0.58 0.66 0.41 55.03%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 26/02/07 29/11/06 28/08/06 01/06/06 27/02/06 -
Price 0.63 0.75 0.69 0.52 0.49 0.60 0.56 -
P/RPS 2.98 5.83 0.79 0.86 1.05 2.59 0.46 248.70%
P/EPS 55.75 416.67 56.40 44.09 56.56 109.83 5.76 356.05%
EY 1.79 0.24 1.77 2.27 1.77 0.91 17.35 -78.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.70 0.50 0.49 0.57 0.56 8.19%

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