[LEBTECH] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 276.32%
YoY- -35.08%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 44,264 37,115 33,099 46,786 82,324 48,075 77,565 -31.12%
PBT 6,203 5,294 4,703 5,908 1,689 7,108 14,444 -42.99%
Tax -1,840 -1,622 -1,370 -1,998 -650 -2,074 -4,370 -43.73%
NP 4,363 3,672 3,333 3,910 1,039 5,034 10,074 -42.66%
-
NP to SH 4,363 3,672 3,333 3,910 1,039 5,034 10,074 -42.66%
-
Tax Rate 29.66% 30.64% 29.13% 33.82% 38.48% 29.18% 30.25% -
Total Cost 39,901 33,443 29,766 42,876 81,285 43,041 67,491 -29.49%
-
Net Worth 113,397 96,918 93,078 86,407 69,117 68,071 62,897 47.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 2,580 - - - -
Div Payout % - - - 66.01% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 113,397 96,918 93,078 86,407 69,117 68,071 62,897 47.97%
NOSH 136,343 136,505 136,598 129,042 118,068 118,447 118,517 9.76%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.86% 9.89% 10.07% 8.36% 1.26% 10.47% 12.99% -
ROE 3.85% 3.79% 3.58% 4.53% 1.50% 7.40% 16.02% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 32.47 27.19 24.23 36.26 69.73 40.59 65.45 -37.25%
EPS 3.20 2.69 2.44 3.03 0.88 4.25 8.50 -47.76%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.8317 0.71 0.6814 0.6696 0.5854 0.5747 0.5307 34.81%
Adjusted Per Share Value based on latest NOSH - 129,042
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 93.89 78.73 70.21 99.24 174.63 101.98 164.53 -31.13%
EPS 9.25 7.79 7.07 8.29 2.20 10.68 21.37 -42.69%
DPS 0.00 0.00 0.00 5.47 0.00 0.00 0.00 -
NAPS 2.4054 2.0559 1.9744 1.8329 1.4661 1.4439 1.3342 47.97%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.80 4.94 5.60 6.30 6.95 6.90 7.00 -
P/RPS 14.79 18.17 23.11 17.38 9.97 17.00 10.70 24.01%
P/EPS 150.00 183.64 229.51 207.92 789.77 162.35 82.35 48.98%
EY 0.67 0.54 0.44 0.48 0.13 0.62 1.21 -32.49%
DY 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
P/NAPS 5.77 6.96 8.22 9.41 11.87 12.01 13.19 -42.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 26/08/05 25/05/05 16/02/05 25/11/04 25/08/04 -
Price 4.14 4.84 5.15 5.55 6.70 6.70 7.00 -
P/RPS 12.75 17.80 21.25 15.31 9.61 16.51 10.70 12.36%
P/EPS 129.38 179.93 211.07 183.17 761.36 157.65 82.35 35.03%
EY 0.77 0.56 0.47 0.55 0.13 0.63 1.21 -25.95%
DY 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
P/NAPS 4.98 6.82 7.56 8.29 11.45 11.66 13.19 -47.66%

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