[LBS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.67%
YoY- -188.18%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 225,213 211,807 198,476 227,947 227,405 255,167 261,254 -9.44%
PBT -3,007 2,605 -6,558 -64,735 -70,956 881 10,294 -
Tax 2,705 -5,385 -4,350 13,756 10,593 13,119 12,561 -64.17%
NP -302 -2,780 -10,908 -50,979 -60,363 14,000 22,855 -
-
NP to SH -3,273 -9,534 -17,182 -55,420 -63,464 12,790 21,499 -
-
Tax Rate - 206.72% - - - -1,489.10% -122.02% -
Total Cost 225,515 214,587 209,384 278,926 287,768 241,167 238,399 -3.64%
-
Net Worth 404,431 556,499 425,699 380,192 425,443 435,652 431,250 -4.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 404,431 556,499 425,699 380,192 425,443 435,652 431,250 -4.20%
NOSH 385,172 530,000 386,999 348,800 386,766 385,532 385,045 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.13% -1.31% -5.50% -22.36% -26.54% 5.49% 8.75% -
ROE -0.81% -1.71% -4.04% -14.58% -14.92% 2.94% 4.99% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.47 39.96 51.29 65.35 58.80 66.19 67.85 -9.46%
EPS -0.85 -1.80 -4.44 -15.89 -16.41 3.32 5.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.10 1.09 1.10 1.13 1.12 -4.22%
Adjusted Per Share Value based on latest NOSH - 348,800
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.25 13.40 12.56 14.42 14.39 16.15 16.53 -9.44%
EPS -0.21 -0.60 -1.09 -3.51 -4.02 0.81 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2559 0.3522 0.2694 0.2406 0.2692 0.2757 0.2729 -4.20%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.50 0.62 0.60 0.44 0.41 0.24 0.23 -
P/RPS 0.86 1.55 1.17 0.67 0.70 0.36 0.34 85.95%
P/EPS -58.84 -34.47 -13.51 -2.77 -2.50 7.23 4.12 -
EY -1.70 -2.90 -7.40 -36.11 -40.02 13.82 24.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.55 0.40 0.37 0.21 0.21 73.78%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 23/02/10 30/11/09 27/08/09 25/05/09 25/02/09 -
Price 0.49 0.49 0.77 0.43 0.47 0.39 0.25 -
P/RPS 0.84 1.23 1.50 0.66 0.80 0.59 0.37 72.99%
P/EPS -57.66 -27.24 -17.34 -2.71 -2.86 11.76 4.48 -
EY -1.73 -3.67 -5.77 -36.95 -34.91 8.51 22.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.70 0.39 0.43 0.35 0.22 66.10%

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