[LBS] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -54.28%
YoY- -77.21%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 99,987 50,878 90,764 87,083 124,759 122,346 129,658 -15.86%
PBT 1,033 2,150 5,281 7,589 11,985 24,221 20,720 -86.37%
Tax 1,371 -684 -2,330 -3,535 -4,250 -9,063 -7,694 -
NP 2,404 1,466 2,951 4,054 7,735 15,158 13,026 -67.48%
-
NP to SH 163 1,162 1,238 2,053 4,490 11,744 11,440 -94.07%
-
Tax Rate -132.72% 31.81% 44.12% 46.58% 35.46% 37.42% 37.13% -
Total Cost 97,583 49,412 87,813 83,029 117,024 107,188 116,632 -11.17%
-
Net Worth 368,279 387,819 387,096 394,609 396,828 326,522 322,208 9.29%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 368,279 387,819 387,096 394,609 396,828 326,522 322,208 9.29%
NOSH 371,999 372,903 387,096 375,818 380,833 381,451 374,225 -0.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.40% 2.88% 3.25% 4.66% 6.20% 12.39% 10.05% -
ROE 0.04% 0.30% 0.32% 0.52% 1.13% 3.60% 3.55% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.88 13.64 23.45 23.17 32.76 32.07 34.65 -15.53%
EPS 0.05 0.31 0.33 0.54 1.18 3.17 3.03 -93.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.04 1.00 1.05 1.042 0.856 0.861 9.72%
Adjusted Per Share Value based on latest NOSH - 375,818
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.33 3.22 5.74 5.51 7.89 7.74 8.20 -15.80%
EPS 0.01 0.07 0.08 0.13 0.28 0.74 0.72 -94.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2331 0.2454 0.245 0.2497 0.2511 0.2066 0.2039 9.30%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.52 0.47 0.58 0.69 0.41 0.63 0.79 -
P/RPS 1.93 3.44 2.47 2.98 1.25 1.96 2.28 -10.48%
P/EPS 1,186.75 150.83 181.35 126.31 34.78 20.46 25.84 1173.55%
EY 0.08 0.66 0.55 0.79 2.88 4.89 3.87 -92.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.58 0.66 0.39 0.74 0.92 -30.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 28/08/06 01/06/06 27/02/06 28/11/05 29/08/05 -
Price 0.69 0.52 0.49 0.60 0.56 0.48 0.79 -
P/RPS 2.57 3.81 2.09 2.59 1.71 1.50 2.28 8.28%
P/EPS 1,574.72 166.88 153.21 109.83 47.50 15.59 25.84 1437.05%
EY 0.06 0.60 0.65 0.91 2.11 6.41 3.87 -93.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.49 0.57 0.54 0.56 0.92 -16.61%

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