[LEBTECH] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -50.03%
YoY- 293.47%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,099 46,786 82,324 48,075 77,565 64,579 689 1224.61%
PBT 4,703 5,908 1,689 7,108 14,444 8,578 -341 -
Tax -1,370 -1,998 -650 -2,074 -4,370 -3,055 0 -
NP 3,333 3,910 1,039 5,034 10,074 5,523 -341 -
-
NP to SH 3,333 3,910 1,039 5,034 10,074 6,023 -341 -
-
Tax Rate 29.13% 33.82% 38.48% 29.18% 30.25% 35.61% - -
Total Cost 29,766 42,876 81,285 43,041 67,491 59,056 1,030 843.65%
-
Net Worth 93,078 86,407 69,117 68,071 62,897 57,128 -1,145 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,580 - - - - - -
Div Payout % - 66.01% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 93,078 86,407 69,117 68,071 62,897 57,128 -1,145 -
NOSH 136,598 129,042 118,068 118,447 118,517 129,248 341 5353.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.07% 8.36% 1.26% 10.47% 12.99% 8.55% -49.49% -
ROE 3.58% 4.53% 1.50% 7.40% 16.02% 10.54% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.23 36.26 69.73 40.59 65.45 49.96 202.05 -75.71%
EPS 2.44 3.03 0.88 4.25 8.50 4.66 100.00 -91.60%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6814 0.6696 0.5854 0.5747 0.5307 0.442 -3.36 -
Adjusted Per Share Value based on latest NOSH - 118,447
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 70.21 99.24 174.63 101.98 164.53 136.99 1.46 1225.52%
EPS 7.07 8.29 2.20 10.68 21.37 12.78 -0.72 -
DPS 0.00 5.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9744 1.8329 1.4661 1.4439 1.3342 1.2118 -0.0243 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.60 6.30 6.95 6.90 7.00 6.00 0.24 -
P/RPS 23.11 17.38 9.97 17.00 10.70 12.01 0.00 -
P/EPS 229.51 207.92 789.77 162.35 82.35 128.76 0.00 -
EY 0.44 0.48 0.13 0.62 1.21 0.78 0.00 -
DY 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.22 9.41 11.87 12.01 13.19 13.57 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 16/02/05 25/11/04 25/08/04 12/05/04 27/02/04 -
Price 5.15 5.55 6.70 6.70 7.00 6.10 0.24 -
P/RPS 21.25 15.31 9.61 16.51 10.70 12.21 0.00 -
P/EPS 211.07 183.17 761.36 157.65 82.35 130.90 0.00 -
EY 0.47 0.55 0.13 0.63 1.21 0.76 0.00 -
DY 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 8.29 11.45 11.66 13.19 13.80 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