[LBS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -84.94%
YoY- -66.1%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 281,298 178,949 81,308 49,732 328,712 228,725 177,847 35.63%
PBT 13,779 13,272 4,358 1,326 16,025 15,057 12,870 4.64%
Tax -4,390 -7,976 -4,086 -1,215 -5,144 -6,580 -5,865 -17.51%
NP 9,389 5,296 272 111 10,881 8,477 7,005 21.49%
-
NP to SH 5,603 5,189 4,353 696 4,622 4,459 3,291 42.44%
-
Tax Rate 31.86% 60.10% 93.76% 91.63% 32.10% 43.70% 45.57% -
Total Cost 271,909 173,653 81,036 49,621 317,831 220,248 170,842 36.20%
-
Net Worth 393,273 388,214 385,221 386,666 374,009 393,155 379,883 2.32%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 393,273 388,214 385,221 386,666 374,009 393,155 379,883 2.32%
NOSH 385,562 384,370 385,221 386,666 377,786 378,034 379,883 0.99%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.34% 2.96% 0.33% 0.22% 3.31% 3.71% 3.94% -
ROE 1.42% 1.34% 1.13% 0.18% 1.24% 1.13% 0.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 72.96 46.56 21.11 12.86 87.01 60.50 46.82 34.30%
EPS 1.46 1.35 1.13 0.18 1.22 1.17 0.87 41.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.00 1.00 0.99 1.04 1.00 1.32%
Adjusted Per Share Value based on latest NOSH - 386,666
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.80 11.32 5.15 3.15 20.80 14.47 11.25 35.66%
EPS 0.35 0.33 0.28 0.04 0.29 0.28 0.21 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2489 0.2457 0.2438 0.2447 0.2367 0.2488 0.2404 2.33%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.56 0.67 0.79 0.67 0.52 0.47 0.58 -
P/RPS 0.77 1.44 3.74 5.21 0.60 0.78 1.24 -27.15%
P/EPS 38.54 49.63 69.91 372.22 42.50 39.85 66.95 -30.73%
EY 2.60 2.01 1.43 0.27 2.35 2.51 1.49 44.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.79 0.67 0.53 0.45 0.58 -3.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 29/08/07 28/05/07 26/02/07 29/11/06 28/08/06 -
Price 0.46 0.57 0.63 0.75 0.69 0.52 0.49 -
P/RPS 0.63 1.22 2.98 5.83 0.79 0.86 1.05 -28.79%
P/EPS 31.65 42.22 55.75 416.67 56.40 44.09 56.56 -32.02%
EY 3.16 2.37 1.79 0.24 1.77 2.27 1.77 47.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.63 0.75 0.70 0.50 0.49 -5.50%

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