[LBS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -48.38%
YoY- -87.42%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 278,936 232,173 291,361 328,712 353,484 424,952 463,846 -28.73%
PBT 14,305 7,541 9,790 16,053 27,005 49,076 64,515 -63.33%
Tax -6,605 -3,399 -2,858 -5,178 -10,799 -19,178 -24,542 -58.28%
NP 7,700 4,142 6,932 10,875 16,206 29,898 39,973 -66.61%
-
NP to SH 5,352 5,678 3,259 4,616 8,943 19,525 29,727 -68.08%
-
Tax Rate 46.17% 45.07% 29.19% 32.26% 39.99% 39.08% 38.04% -
Total Cost 271,236 228,031 284,429 317,837 337,278 395,054 423,873 -25.72%
-
Net Worth 383,799 384,947 386,666 368,279 387,819 387,096 394,609 -1.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 383,799 384,947 386,666 368,279 387,819 387,096 394,609 -1.83%
NOSH 380,000 384,947 386,666 371,999 372,903 387,096 375,818 0.73%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.76% 1.78% 2.38% 3.31% 4.58% 7.04% 8.62% -
ROE 1.39% 1.48% 0.84% 1.25% 2.31% 5.04% 7.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 73.40 60.31 75.35 88.36 94.79 109.78 123.42 -29.25%
EPS 1.41 1.48 0.84 1.24 2.40 5.04 7.91 -68.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.00 0.99 1.04 1.00 1.05 -2.55%
Adjusted Per Share Value based on latest NOSH - 371,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.23 14.34 18.00 20.31 21.84 26.25 28.65 -28.72%
EPS 0.33 0.35 0.20 0.29 0.55 1.21 1.84 -68.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2371 0.2378 0.2389 0.2275 0.2396 0.2391 0.2438 -1.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.79 0.67 0.52 0.47 0.58 0.69 -
P/RPS 0.91 1.31 0.89 0.59 0.50 0.53 0.56 38.17%
P/EPS 47.57 53.56 79.49 41.91 19.60 11.50 8.72 209.57%
EY 2.10 1.87 1.26 2.39 5.10 8.70 11.46 -67.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.79 0.67 0.53 0.45 0.58 0.66 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 28/05/07 26/02/07 29/11/06 28/08/06 01/06/06 -
Price 0.57 0.63 0.75 0.69 0.52 0.49 0.60 -
P/RPS 0.78 1.04 1.00 0.78 0.55 0.45 0.49 36.29%
P/EPS 40.47 42.71 88.98 55.61 21.68 9.71 7.59 204.89%
EY 2.47 2.34 1.12 1.80 4.61 10.29 13.18 -67.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.75 0.70 0.50 0.49 0.57 -1.17%

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