[LBS] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.14%
YoY- -90.11%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 31,576 49,732 99,987 50,878 90,764 87,083 124,759 -60.08%
PBT 3,032 1,326 1,033 2,150 5,281 7,589 11,985 -60.10%
Tax -2,871 -1,215 1,371 -684 -2,330 -3,535 -4,250 -23.06%
NP 161 111 2,404 1,466 2,951 4,054 7,735 -92.48%
-
NP to SH 3,657 696 163 1,162 1,238 2,053 4,490 -12.81%
-
Tax Rate 94.69% 91.63% -132.72% 31.81% 44.12% 46.58% 35.46% -
Total Cost 31,415 49,621 97,583 49,412 87,813 83,029 117,024 -58.48%
-
Net Worth 384,947 386,666 368,279 387,819 387,096 394,609 396,828 -2.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 384,947 386,666 368,279 387,819 387,096 394,609 396,828 -2.01%
NOSH 384,947 386,666 371,999 372,903 387,096 375,818 380,833 0.72%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.51% 0.22% 2.40% 2.88% 3.25% 4.66% 6.20% -
ROE 0.95% 0.18% 0.04% 0.30% 0.32% 0.52% 1.13% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.20 12.86 26.88 13.64 23.45 23.17 32.76 -60.38%
EPS 0.95 0.18 0.05 0.31 0.33 0.54 1.18 -13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.99 1.04 1.00 1.05 1.042 -2.71%
Adjusted Per Share Value based on latest NOSH - 372,903
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.00 3.15 6.33 3.22 5.74 5.51 7.89 -60.04%
EPS 0.23 0.04 0.01 0.07 0.08 0.13 0.28 -12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2436 0.2447 0.2331 0.2454 0.245 0.2497 0.2511 -2.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.67 0.52 0.47 0.58 0.69 0.41 -
P/RPS 9.63 5.21 1.93 3.44 2.47 2.98 1.25 291.53%
P/EPS 83.16 372.22 1,186.75 150.83 181.35 126.31 34.78 79.09%
EY 1.20 0.27 0.08 0.66 0.55 0.79 2.88 -44.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.53 0.45 0.58 0.66 0.39 60.30%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 26/02/07 29/11/06 28/08/06 01/06/06 27/02/06 -
Price 0.63 0.75 0.69 0.52 0.49 0.60 0.56 -
P/RPS 7.68 5.83 2.57 3.81 2.09 2.59 1.71 172.96%
P/EPS 66.32 416.67 1,574.72 166.88 153.21 109.83 47.50 24.99%
EY 1.51 0.24 0.06 0.60 0.65 0.91 2.11 -20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.70 0.50 0.49 0.57 0.54 10.85%

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