[LBS] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 212.72%
YoY- 32.27%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 221,432 167,958 235,656 162,616 355,694 418,614 336,354 -6.72%
PBT -5,728 -12,830 149,670 8,716 25,740 66,468 51,992 -
Tax 8,282 -5,828 -1,892 -8,172 -11,730 -20,396 -14,536 -
NP 2,554 -18,658 147,778 544 14,010 46,072 37,456 -36.06%
-
NP to SH 2,340 -25,478 144,448 8,706 6,582 40,894 37,456 -36.99%
-
Tax Rate - - 1.26% 93.76% 45.57% 30.69% 27.96% -
Total Cost 218,878 186,616 87,878 162,072 341,684 372,542 298,898 -5.05%
-
Net Worth 409,499 424,633 489,197 385,221 379,883 322,608 289,937 5.92%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 409,499 424,633 489,197 385,221 379,883 322,608 289,937 5.92%
NOSH 389,999 386,030 385,194 385,221 379,883 374,690 346,814 1.97%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.15% -11.11% 62.71% 0.33% 3.94% 11.01% 11.14% -
ROE 0.57% -6.00% 29.53% 2.26% 1.73% 12.68% 12.92% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 56.78 43.51 61.18 42.21 93.63 111.72 96.98 -8.53%
EPS 0.60 -6.60 37.50 2.26 1.74 10.84 10.80 -38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.10 1.27 1.00 1.00 0.861 0.836 3.86%
Adjusted Per Share Value based on latest NOSH - 384,947
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 14.01 10.63 14.91 10.29 22.51 26.49 21.28 -6.72%
EPS 0.15 -1.61 9.14 0.55 0.42 2.59 2.37 -36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2591 0.2687 0.3096 0.2438 0.2404 0.2042 0.1835 5.91%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.50 0.41 0.34 0.79 0.58 0.79 1.44 -
P/RPS 0.88 0.94 0.56 1.87 0.62 0.71 1.48 -8.29%
P/EPS 83.33 -6.21 0.91 34.96 33.48 7.24 13.33 35.70%
EY 1.20 -16.10 110.29 2.86 2.99 13.82 7.50 -26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.27 0.79 0.58 0.92 1.72 -19.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 27/08/08 29/08/07 28/08/06 29/08/05 25/08/04 -
Price 0.49 0.47 0.32 0.63 0.49 0.79 1.29 -
P/RPS 0.86 1.08 0.52 1.49 0.52 0.71 1.33 -7.00%
P/EPS 81.67 -7.12 0.85 27.88 28.28 7.24 11.94 37.75%
EY 1.22 -14.04 117.19 3.59 3.54 13.82 8.37 -27.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.25 0.63 0.49 0.92 1.54 -17.93%

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