[LEBTECH] QoQ Quarter Result on 30-Sep-2011 [#3]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 50.44%
YoY- 130.71%
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 13,126 10,142 16,925 13,853 23,335 22,348 21,218 -27.41%
PBT 1,781 -722 562 488 462 973 -1,525 -
Tax 0 121 -640 -148 -236 -241 1,495 -
NP 1,781 -601 -78 340 226 732 -30 -
-
NP to SH 1,781 -601 -78 340 226 732 -30 -
-
Tax Rate 0.00% - 113.88% 30.33% 51.08% 24.77% - -
Total Cost 11,345 10,743 17,003 13,513 23,109 21,616 21,248 -34.21%
-
Net Worth 108,122 106,321 106,580 104,964 103,640 106,411 106,564 0.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 108,122 106,321 106,580 104,964 103,640 106,411 106,564 0.97%
NOSH 136,484 136,484 136,484 136,000 132,941 135,555 136,271 0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.57% -5.93% -0.46% 2.45% 0.97% 3.28% -0.14% -
ROE 1.65% -0.57% -0.07% 0.32% 0.22% 0.69% -0.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.62 7.43 12.40 10.19 17.55 16.49 15.57 -27.47%
EPS 1.30 -0.44 -0.06 0.25 0.17 0.54 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7922 0.779 0.7809 0.7718 0.7796 0.785 0.782 0.86%
Adjusted Per Share Value based on latest NOSH - 136,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.84 21.51 35.90 29.39 49.50 47.40 45.01 -27.42%
EPS 3.78 -1.27 -0.17 0.72 0.48 1.55 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2935 2.2553 2.2608 2.2265 2.1984 2.2572 2.2605 0.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.35 1.35 1.35 1.40 1.00 1.00 0.99 -
P/RPS 14.04 18.17 10.89 13.74 5.70 6.07 6.36 69.62%
P/EPS 103.46 -306.58 -2,362.22 560.00 588.24 185.19 -4,496.95 -
EY 0.97 -0.33 -0.04 0.18 0.17 0.54 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.73 1.73 1.81 1.28 1.27 1.27 21.48%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 29/02/12 22/11/11 24/08/11 26/05/11 25/02/11 -
Price 1.35 1.35 1.35 1.40 1.30 1.00 0.99 -
P/RPS 14.04 18.17 10.89 13.74 7.41 6.07 6.36 69.62%
P/EPS 103.46 -306.58 -2,362.22 560.00 764.71 185.19 -4,496.95 -
EY 0.97 -0.33 -0.04 0.18 0.13 0.54 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.73 1.73 1.81 1.67 1.27 1.27 21.48%

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