[LEBTECH] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 309.13%
YoY- 262.74%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 66,708 89,212 187,144 258,316 22,684 55,748 55,260 3.18%
PBT 4,888 11,516 23,632 34,312 -14,664 -6,912 -16,408 -
Tax -1,820 -3,696 -7,992 -12,220 -140 12 16,408 -
NP 3,068 7,820 15,640 22,092 -14,804 -6,900 0 -
-
NP to SH 3,068 7,820 15,640 24,092 -14,804 -6,900 -17,856 -
-
Tax Rate 37.23% 32.09% 33.82% 35.61% - - - -
Total Cost 63,640 81,392 171,504 236,224 37,488 62,648 55,260 2.38%
-
Net Worth 115,488 115,741 86,407 57,128 -14,804,000 -33,538 23,994 29.92%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 10,323 - - - - -
Div Payout % - - 66.01% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 115,488 115,741 86,407 57,128 -14,804,000 -33,538 23,994 29.92%
NOSH 136,964 136,713 129,042 129,248 4,626,250 48,319 36,892 24.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.60% 8.77% 8.36% 8.55% -65.26% -12.38% 0.00% -
ROE 2.66% 6.76% 18.10% 42.17% 0.00% 0.00% -74.42% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 48.70 65.25 145.02 199.86 0.49 115.37 149.79 -17.07%
EPS 2.24 5.72 12.12 18.64 -0.32 -0.16 -48.40 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 0.8432 0.8466 0.6696 0.442 -3.20 -0.6941 0.6504 4.41%
Adjusted Per Share Value based on latest NOSH - 129,248
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 141.50 189.24 396.97 547.94 48.12 118.25 117.22 3.18%
EPS 6.51 16.59 33.18 51.10 -31.40 -14.64 -37.88 -
DPS 0.00 0.00 21.90 0.00 0.00 0.00 0.00 -
NAPS 2.4498 2.4551 1.8329 1.2118 -314.0243 -0.7114 0.509 29.92%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.38 4.52 6.30 6.00 0.24 0.24 1.19 -
P/RPS 6.94 6.93 4.34 3.00 0.00 0.21 0.79 43.62%
P/EPS 150.89 79.02 51.98 32.19 0.00 -1.68 -2.46 -
EY 0.66 1.27 1.92 3.11 0.00 -59.50 -40.67 -
DY 0.00 0.00 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 5.34 9.41 13.57 0.00 0.00 1.83 13.96%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 24/05/06 25/05/05 12/05/04 30/05/03 31/05/02 31/05/01 -
Price 3.30 4.30 5.55 6.10 0.24 0.24 1.11 -
P/RPS 6.78 6.59 3.83 3.05 0.00 0.21 0.74 44.63%
P/EPS 147.32 75.17 45.79 32.73 0.00 -1.68 -2.29 -
EY 0.68 1.33 2.18 3.06 0.00 -59.50 -43.60 -
DY 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 5.08 8.29 13.80 0.00 0.00 1.71 14.77%

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