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

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	48,874	30,913	21,082	13,338	72,359	45,881	32,108	32.15%
YoY %	58.10%	46.63%	58.06%	-81.57%	57.71%	42.90%	-	-
Horiz. %	152.22%	96.28%	65.66%	41.54%	225.36%	142.90%	100.00%	-
PBT	234	-130	406	455	4,772	3,787	2,483	-79.14%
YoY %	280.00%	-132.02%	-10.77%	-90.47%	26.01%	52.52%	-	-
Horiz. %	9.42%	-5.24%	16.35%	18.32%	192.19%	152.52%	100.00%	-
Tax	-1,031	-693	-596	-438	-1,527	-1,108	-756	22.86%
YoY %	-48.77%	-16.28%	-36.07%	71.32%	-37.82%	-46.56%	-	-
Horiz. %	136.38%	91.67%	78.84%	57.94%	201.98%	146.56%	100.00%	-
NP	-797	-823	-190	17	3,245	2,679	1,727	-
YoY %	3.16%	-333.16%	-1,217.65%	-99.48%	21.13%	55.12%	-	-
Horiz. %	-46.15%	-47.65%	-11.00%	0.98%	187.90%	155.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-797	-823	-190	17	3,245	2,679	1,727	-
YoY %	3.16%	-333.16%	-1,217.65%	-99.48%	21.13%	55.12%	-	-
Horiz. %	-46.15%	-47.65%	-11.00%	0.98%	187.90%	155.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	440.60%	-	146.80%	96.26%	32.00%	29.26%	30.45%	-
YoY %	0.00%	-	52.50%	200.81%	9.36%	-3.91%	-	-
Horiz. %	1,446.96%	-	482.10%	316.12%	105.09%	96.09%	100.00%	-
Total Cost	49,671	31,736	21,272	13,321	69,114	43,202	30,381	38.57%
YoY %	56.51%	49.19%	59.69%	-80.73%	59.98%	42.20%	-	-
Horiz. %	163.49%	104.46%	70.02%	43.85%	227.49%	142.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,557	117,318	116,700	146,455	117,795	117,165	115,613	1.11%
YoY %	0.20%	0.53%	-20.32%	24.33%	0.54%	1.34%	-	-
Horiz. %	101.68%	101.47%	100.94%	126.68%	101.89%	101.34%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	117,557	117,318	116,700	146,455	117,795	117,165	115,613	1.11%
YoY %	0.20%	0.53%	-20.32%	24.33%	0.54%	1.34%	-	-
Horiz. %	101.68%	101.47%	100.94%	126.68%	101.89%	101.34%	100.00%	-
NOSH	137,413	137,166	135,714	170,000	136,764	136,683	135,984	0.69%
YoY %	0.18%	1.07%	-20.17%	24.30%	0.06%	0.51%	-	-
Horiz. %	101.05%	100.87%	99.80%	125.01%	100.57%	100.51%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	-1.63%	-2.66%	-0.90%	0.13%	4.48%	5.84%	5.38%	-
YoY %	38.72%	-195.56%	-792.31%	-97.10%	-23.29%	8.55%	-	-
Horiz. %	-30.30%	-49.44%	-16.73%	2.42%	83.27%	108.55%	100.00%	-
ROE	-0.68%	-0.70%	-0.16%	0.01%	2.75%	2.29%	1.49%	-
YoY %	2.86%	-337.50%	-1,700.00%	-99.64%	20.09%	53.69%	-	-
Horiz. %	-45.64%	-46.98%	-10.74%	0.67%	184.56%	153.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	35.57	22.54	15.53	7.85	52.91	33.57	23.61	31.25%
YoY %	57.81%	45.14%	97.83%	-85.16%	57.61%	42.19%	-	-
Horiz. %	150.66%	95.47%	65.78%	33.25%	224.10%	142.19%	100.00%	-
EPS	-0.58	-0.60	-0.14	0.01	2.38	1.96	1.27	-
YoY %	3.33%	-328.57%	-1,500.00%	-99.58%	21.43%	54.33%	-	-
Horiz. %	-45.67%	-47.24%	-11.02%	0.79%	187.40%	154.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8555	0.8553	0.8599	0.8615	0.8613	0.8572	0.8502	0.41%
YoY %	0.02%	-0.53%	-0.19%	0.02%	0.48%	0.82%	-	-
Horiz. %	100.62%	100.60%	101.14%	101.33%	101.31%	100.82%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 170,000
RPS	35.81	22.65	15.45	9.77	53.02	33.62	23.53	32.14%
YoY %	58.10%	46.60%	58.14%	-81.57%	57.70%	42.88%	-	-
Horiz. %	152.19%	96.26%	65.66%	41.52%	225.33%	142.88%	100.00%	-
EPS	-0.58	-0.60	-0.14	0.01	2.38	1.96	1.27	-
YoY %	3.33%	-328.57%	-1,500.00%	-99.58%	21.43%	54.33%	-	-
Horiz. %	-45.67%	-47.24%	-11.02%	0.79%	187.40%	154.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8613	0.8596	0.8551	1.0731	0.8631	0.8585	0.8471	1.10%
YoY %	0.20%	0.53%	-20.31%	24.33%	0.54%	1.35%	-	-
Horiz. %	101.68%	101.48%	100.94%	126.68%	101.89%	101.35%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.55	1.55	1.60	1.87	2.30	3.06	3.00	-
P/RPS	4.36	6.88	10.30	23.83	4.35	9.12	12.71	-50.83%
YoY %	-36.63%	-33.20%	-56.78%	447.82%	-52.30%	-28.25%	-	-
Horiz. %	34.30%	54.13%	81.04%	187.49%	34.23%	71.75%	100.00%	-
P/EPS	-267.24	-258.33	-1,142.86	18,700.00	96.94	156.12	236.22	-
YoY %	-3.45%	77.40%	-106.11%	19,190.28%	-37.91%	-33.91%	-	-
Horiz. %	-113.13%	-109.36%	-483.81%	7,916.35%	41.04%	66.09%	100.00%	-
EY	-0.37	-0.39	-0.09	0.01	1.03	0.64	0.42	-
YoY %	5.13%	-333.33%	-1,000.00%	-99.03%	60.94%	52.38%	-	-
Horiz. %	-88.10%	-92.86%	-21.43%	2.38%	245.24%	152.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.81	1.81	1.86	2.17	2.67	3.57	3.53	-35.80%
YoY %	0.00%	-2.69%	-14.29%	-18.73%	-25.21%	1.13%	-	-
Horiz. %	51.27%	51.27%	52.69%	61.47%	75.64%	101.13%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	27/11/08	26/08/08	26/05/08	29/02/08	27/11/07	29/08/07	-
Price	1.55	1.60	1.75	1.77	1.70	2.84	2.96	-
P/RPS	4.36	7.10	11.27	22.56	3.21	8.46	12.54	-50.39%
YoY %	-38.59%	-37.00%	-50.04%	602.80%	-62.06%	-32.54%	-	-
Horiz. %	34.77%	56.62%	89.87%	179.90%	25.60%	67.46%	100.00%	-
P/EPS	-267.24	-266.67	-1,250.00	17,700.00	71.65	144.90	233.07	-
YoY %	-0.21%	78.67%	-107.06%	24,603.42%	-50.55%	-37.83%	-	-
Horiz. %	-114.66%	-114.42%	-536.32%	7,594.28%	30.74%	62.17%	100.00%	-
EY	-0.37	-0.38	-0.08	0.01	1.40	0.69	0.43	-
YoY %	2.63%	-375.00%	-900.00%	-99.29%	102.90%	60.47%	-	-
Horiz. %	-86.05%	-88.37%	-18.60%	2.33%	325.58%	160.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.81	1.87	2.04	2.05	1.97	3.31	3.48	-35.19%
YoY %	-3.21%	-8.33%	-0.49%	4.06%	-40.48%	-4.89%	-	-
Horiz. %	52.01%	53.74%	58.62%	58.91%	56.61%	95.11%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos