[LEBTECH] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 86.73%
YoY- -114.55%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 89,212 187,144 258,316 22,684 55,748 55,260 82,620 1.28%
PBT 11,516 23,632 34,312 -14,664 -6,912 -16,408 4,744 15.92%
Tax -3,696 -7,992 -12,220 -140 12 16,408 0 -
NP 7,820 15,640 22,092 -14,804 -6,900 0 4,744 8.68%
-
NP to SH 7,820 15,640 24,092 -14,804 -6,900 -17,856 4,744 8.68%
-
Tax Rate 32.09% 33.82% 35.61% - - - 0.00% -
Total Cost 81,392 171,504 236,224 37,488 62,648 55,260 77,876 0.73%
-
Net Worth 115,741 86,407 57,128 -14,804,000 -33,538 23,994 8,393 54.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 10,323 - - - - - -
Div Payout % - 66.01% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 115,741 86,407 57,128 -14,804,000 -33,538 23,994 8,393 54.82%
NOSH 136,713 129,042 129,248 4,626,250 48,319 36,892 24,204 33.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.77% 8.36% 8.55% -65.26% -12.38% 0.00% 5.74% -
ROE 6.76% 18.10% 42.17% 0.00% 0.00% -74.42% 56.52% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 65.25 145.02 199.86 0.49 115.37 149.79 341.35 -24.09%
EPS 5.72 12.12 18.64 -0.32 -0.16 -48.40 19.60 -18.54%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8466 0.6696 0.442 -3.20 -0.6941 0.6504 0.3468 16.03%
Adjusted Per Share Value based on latest NOSH - 4,626,250
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 189.24 396.97 547.94 48.12 118.25 117.22 175.25 1.28%
EPS 16.59 33.18 51.10 -31.40 -14.64 -37.88 10.06 8.69%
DPS 0.00 21.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4551 1.8329 1.2118 -314.0243 -0.7114 0.509 0.1781 54.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.52 6.30 6.00 0.24 0.24 1.19 2.58 -
P/RPS 6.93 4.34 3.00 0.00 0.21 0.79 0.76 44.51%
P/EPS 79.02 51.98 32.19 0.00 -1.68 -2.46 13.16 34.79%
EY 1.27 1.92 3.11 0.00 -59.50 -40.67 7.60 -25.77%
DY 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.34 9.41 13.57 0.00 0.00 1.83 7.44 -5.37%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 25/05/05 12/05/04 30/05/03 31/05/02 31/05/01 29/05/00 -
Price 4.30 5.55 6.10 0.24 0.24 1.11 1.89 -
P/RPS 6.59 3.83 3.05 0.00 0.21 0.74 0.55 51.24%
P/EPS 75.17 45.79 32.73 0.00 -1.68 -2.29 9.64 40.79%
EY 1.33 2.18 3.06 0.00 -59.50 -43.60 10.37 -28.97%
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.08 8.29 13.80 0.00 0.00 1.71 5.45 -1.16%

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