[LBS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -80.12%
YoY- 60.06%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 261,254 158,995 117,828 32,658 281,298 178,949 81,308 116.97%
PBT 10,294 65,401 74,835 1,756 13,779 13,272 4,358 76.90%
Tax 12,561 -1,906 -946 -431 -4,390 -7,976 -4,086 -
NP 22,855 63,495 73,889 1,325 9,389 5,296 272 1792.82%
-
NP to SH 21,499 62,436 72,224 1,114 5,603 5,189 4,353 188.61%
-
Tax Rate -122.02% 2.91% 1.26% 24.54% 31.86% 60.10% 93.76% -
Total Cost 238,399 95,500 43,939 31,333 271,909 173,653 81,036 104.64%
-
Net Worth 439,526 481,462 489,197 395,662 393,273 388,214 385,221 9.14%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 439,526 481,462 489,197 395,662 393,273 388,214 385,221 9.14%
NOSH 385,550 385,169 385,194 384,137 385,562 384,370 385,221 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.75% 39.94% 62.71% 4.06% 3.34% 2.96% 0.33% -
ROE 4.89% 12.97% 14.76% 0.28% 1.42% 1.34% 1.13% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 67.76 41.28 30.59 8.50 72.96 46.56 21.11 116.83%
EPS 5.58 16.21 18.75 0.29 1.46 1.35 1.13 188.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.25 1.27 1.03 1.02 1.01 1.00 9.08%
Adjusted Per Share Value based on latest NOSH - 384,137
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.53 10.06 7.46 2.07 17.80 11.32 5.15 116.82%
EPS 1.36 3.95 4.57 0.07 0.35 0.33 0.28 185.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2781 0.3047 0.3096 0.2504 0.2489 0.2457 0.2438 9.12%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.23 0.30 0.34 0.43 0.56 0.67 0.79 -
P/RPS 0.34 0.73 1.11 5.06 0.77 1.44 3.74 -79.63%
P/EPS 4.12 1.85 1.81 148.28 38.54 49.63 69.91 -84.72%
EY 24.24 54.03 55.15 0.67 2.60 2.01 1.43 554.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.27 0.42 0.55 0.66 0.79 -59.81%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 27/08/08 28/05/08 29/02/08 26/11/07 29/08/07 -
Price 0.25 0.25 0.32 0.38 0.46 0.57 0.63 -
P/RPS 0.37 0.61 1.05 4.47 0.63 1.22 2.98 -74.95%
P/EPS 4.48 1.54 1.71 131.03 31.65 42.22 55.75 -81.23%
EY 22.30 64.84 58.59 0.76 3.16 2.37 1.79 433.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.25 0.37 0.45 0.56 0.63 -50.25%

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