[LBS] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 103.96%
YoY- 178.09%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 64,202 63,076 81,152 65,079 288,386 1,573 1,940 924.22%
PBT 13,681 11,462 12,111 10,233 47,424 -8,143 -9,227 -
Tax -5,467 -4,333 -5,209 -4,774 -47,424 8,143 9,227 -
NP 8,214 7,129 6,902 5,459 0 0 0 -
-
NP to SH 8,033 7,129 6,902 5,459 -137,685 -8,135 -9,196 -
-
Tax Rate 39.96% 37.80% 43.01% 46.65% 100.00% - - -
Total Cost 55,988 55,947 74,250 59,620 288,386 1,573 1,940 835.12%
-
Net Worth 182,044 170,927 165,255 159,267 331,355 -289,858 -281,571 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 182,044 170,927 165,255 159,267 331,355 -289,858 -281,571 -
NOSH 274,163 280,669 280,569 281,391 650,992 30,018 29,954 335.79%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 12.79% 11.30% 8.51% 8.39% 0.00% 0.00% 0.00% -
ROE 4.41% 4.17% 4.18% 3.43% -41.55% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 23.42 22.47 28.92 23.13 44.30 5.24 6.48 134.95%
EPS 2.93 2.54 2.46 1.94 21.15 -27.10 -30.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.664 0.609 0.589 0.566 0.509 -9.656 -9.40 -
Adjusted Per Share Value based on latest NOSH - 281,391
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.97 3.90 5.01 4.02 17.81 0.10 0.12 924.01%
EPS 0.50 0.44 0.43 0.34 -8.51 -0.50 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.1056 0.1021 0.0984 0.2047 -0.1791 -0.1739 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.81 0.76 1.00 1.11 0.00 0.00 0.00 -
P/RPS 3.46 3.38 3.46 4.80 0.00 0.00 0.00 -
P/EPS 27.65 29.92 40.65 57.22 0.00 0.00 0.00 -
EY 3.62 3.34 2.46 1.75 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.25 1.70 1.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 25/11/02 19/08/02 31/05/02 28/02/02 28/11/01 28/08/01 -
Price 0.69 0.80 0.97 1.03 1.13 0.00 0.00 -
P/RPS 2.95 3.56 3.35 4.45 0.00 0.00 0.00 -
P/EPS 23.55 31.50 39.43 53.09 0.00 0.00 0.00 -
EY 4.25 3.18 2.54 1.88 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.31 1.65 1.82 2.07 0.00 0.00 -

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
Post a Comment