[LEBTECH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 28.67%
YoY- 295.75%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 58,235 21,819 76,800 55,357 36,183 15,008 48,874 12.42%
PBT 3,708 1,542 238 2,307 1,752 47 234 534.08%
Tax -1,321 -388 -1,041 -696 -500 -27 -1,031 18.02%
NP 2,387 1,154 -803 1,611 1,252 20 -797 -
-
NP to SH 2,387 1,154 -803 1,611 1,252 20 -797 -
-
Tax Rate 35.63% 25.16% 437.39% 30.17% 28.54% 57.45% 440.60% -
Total Cost 55,848 20,665 77,603 53,746 34,931 14,988 49,671 8.15%
-
Net Worth 103,691 102,488 118,280 0 0 0 117,557 -8.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 103,691 102,488 118,280 0 0 0 117,557 -8.04%
NOSH 136,400 135,764 136,567 136,689 136,536 136,785 137,413 -0.49%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.10% 5.29% -1.05% 2.91% 3.46% 0.13% -1.63% -
ROE 2.30% 1.13% -0.68% 0.00% 0.00% 0.00% -0.68% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.69 16.07 56.24 40.50 26.50 10.97 35.57 12.97%
EPS 1.75 0.85 -0.59 1.18 0.92 0.01 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7602 0.7549 0.8661 0.00 0.00 0.00 0.8555 -7.59%
Adjusted Per Share Value based on latest NOSH - 137,321
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 123.53 46.28 162.91 117.42 76.75 31.84 103.67 12.43%
EPS 5.06 2.45 -1.70 3.42 2.66 0.04 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1995 2.174 2.509 0.00 0.00 0.00 2.4936 -8.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.66 0.64 0.60 1.10 1.51 1.55 -
P/RPS 1.90 4.11 1.14 1.48 4.15 13.76 4.36 -42.60%
P/EPS 46.29 77.65 -108.85 50.91 119.96 10,327.32 -267.24 -
EY 2.16 1.29 -0.92 1.96 0.83 0.01 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.87 0.74 0.00 0.00 0.00 1.81 -29.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 23/02/10 24/11/09 26/08/09 25/05/09 25/02/09 -
Price 0.92 0.74 0.69 0.69 0.64 1.15 1.55 -
P/RPS 2.15 4.60 1.23 1.70 2.42 10.48 4.36 -37.66%
P/EPS 52.57 87.06 -117.35 58.55 69.80 7,865.18 -267.24 -
EY 1.90 1.15 -0.85 1.71 1.43 0.01 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.98 0.80 0.00 0.00 0.00 1.81 -23.60%

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