[LEBTECH] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 85.24%
YoY- -55.0%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 22,303 161,264 117,000 79,885 46,786 272,543 190,219 -76.07%
PBT 2,879 22,108 15,905 10,611 5,908 32,347 30,130 -79.12%
Tax -924 -6,830 -4,990 -3,368 -1,998 -10,677 -9,499 -78.87%
NP 1,955 15,278 10,915 7,243 3,910 21,670 20,631 -79.24%
-
NP to SH 1,955 15,278 10,915 7,243 3,910 22,170 21,131 -79.57%
-
Tax Rate 32.09% 30.89% 31.37% 31.74% 33.82% 33.01% 31.53% -
Total Cost 20,348 145,986 106,085 72,642 42,876 250,873 169,588 -75.70%
-
Net Worth 115,741 113,250 96,629 92,596 86,407 70,958 69,752 40.20%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,723 2,721 2,717 2,580 - - -
Div Payout % - 17.83% 24.94% 37.52% 66.01% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 115,741 113,250 96,629 92,596 86,407 70,958 69,752 40.20%
NOSH 136,713 136,167 136,097 135,891 129,042 121,213 121,372 8.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.77% 9.47% 9.33% 9.07% 8.36% 7.95% 10.85% -
ROE 1.69% 13.49% 11.30% 7.82% 4.53% 31.24% 30.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.31 118.43 85.97 58.79 36.26 224.84 156.72 -77.90%
EPS 1.43 11.22 8.02 5.33 3.03 18.29 17.41 -81.13%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.8466 0.8317 0.71 0.6814 0.6696 0.5854 0.5747 29.49%
Adjusted Per Share Value based on latest NOSH - 136,598
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.31 342.08 248.18 169.45 99.24 578.12 403.49 -76.07%
EPS 4.15 32.41 23.15 15.36 8.29 47.03 44.82 -79.56%
DPS 0.00 5.78 5.77 5.77 5.47 0.00 0.00 -
NAPS 2.4551 2.4023 2.0497 1.9642 1.8329 1.5052 1.4796 40.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.52 4.80 4.94 5.60 6.30 6.95 6.90 -
P/RPS 27.71 4.05 5.75 9.53 17.38 3.09 4.40 241.41%
P/EPS 316.08 42.78 61.60 105.07 207.92 38.00 39.63 299.69%
EY 0.32 2.34 1.62 0.95 0.48 2.63 2.52 -74.76%
DY 0.00 0.42 0.40 0.36 0.32 0.00 0.00 -
P/NAPS 5.34 5.77 6.96 8.22 9.41 11.87 12.01 -41.77%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 23/11/05 26/08/05 25/05/05 16/02/05 25/11/04 -
Price 4.30 4.14 4.84 5.15 5.55 6.70 6.70 -
P/RPS 26.36 3.50 5.63 8.76 15.31 2.98 4.28 236.36%
P/EPS 300.70 36.90 60.35 96.62 183.17 36.63 38.48 294.28%
EY 0.33 2.71 1.66 1.03 0.55 2.73 2.60 -74.77%
DY 0.00 0.48 0.41 0.39 0.36 0.00 0.00 -
P/NAPS 5.08 4.98 6.82 7.56 8.29 11.45 11.66 -42.55%

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