[LEBTECH] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 210.23%
YoY- 255.67%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 80,754 88,509 101,590 101,061 101,286 98,852 83,611 -2.28%
PBT 398 -802 902 1,471 927 2,194 1,733 -62.46%
Tax 870 623 -74 -221 -2,061 -1,862 -1,402 -
NP 1,268 -179 828 1,250 -1,134 332 331 144.62%
-
NP to SH 1,268 -179 828 1,250 -1,134 332 331 144.62%
-
Tax Rate -218.59% - 8.20% 15.02% 222.33% 84.87% 80.90% -
Total Cost 79,486 88,688 100,762 99,811 102,420 98,520 83,280 -3.05%
-
Net Worth 104,964 103,640 106,411 106,564 102,636 104,147 102,488 1.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 104,964 103,640 106,411 106,564 102,636 104,147 102,488 1.60%
NOSH 136,000 132,941 135,555 136,271 136,666 137,000 135,764 0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.57% -0.20% 0.82% 1.24% -1.12% 0.34% 0.40% -
ROE 1.21% -0.17% 0.78% 1.17% -1.10% 0.32% 0.32% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.38 66.58 74.94 74.16 74.11 72.15 61.59 -2.40%
EPS 0.93 -0.13 0.61 0.92 -0.83 0.24 0.24 146.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7718 0.7796 0.785 0.782 0.751 0.7602 0.7549 1.48%
Adjusted Per Share Value based on latest NOSH - 136,271
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 171.30 187.75 215.49 214.37 214.85 209.69 177.36 -2.28%
EPS 2.69 -0.38 1.76 2.65 -2.41 0.70 0.70 145.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2265 2.1984 2.2572 2.2605 2.1771 2.2092 2.174 1.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.40 1.00 1.00 0.99 1.14 0.81 0.66 -
P/RPS 2.36 1.50 1.33 1.33 1.54 1.12 1.07 69.35%
P/EPS 150.16 -742.69 163.71 107.93 -137.39 334.25 270.71 -32.46%
EY 0.67 -0.13 0.61 0.93 -0.73 0.30 0.37 48.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.28 1.27 1.27 1.52 1.07 0.87 62.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 24/08/11 26/05/11 25/02/11 26/11/10 24/08/10 26/05/10 -
Price 1.40 1.30 1.00 0.99 1.14 0.92 0.74 -
P/RPS 2.36 1.95 1.33 1.33 1.54 1.28 1.20 56.90%
P/EPS 150.16 -965.49 163.71 107.93 -137.39 379.64 303.52 -37.42%
EY 0.67 -0.10 0.61 0.93 -0.73 0.26 0.33 60.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.67 1.27 1.27 1.52 1.21 0.98 50.47%

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