[LEBTECH] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -30.02%
YoY- -53.51%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 97,140 117,000 190,219 10,499 37,546 68,414 70,887 5.38%
PBT 6,806 15,905 30,130 -11,179 -7,393 -15,420 5,450 3.77%
Tax -2,321 -4,990 -9,499 -90 52 -984 -4,319 -9.82%
NP 4,485 10,915 20,631 -11,269 -7,341 -16,404 1,131 25.79%
-
NP to SH 4,485 10,915 21,131 -11,269 -7,341 -16,404 1,131 25.79%
-
Tax Rate 34.10% 31.37% 31.53% - - - 79.25% -
Total Cost 92,655 106,085 169,588 21,768 44,887 84,818 69,756 4.84%
-
Net Worth 115,492 96,629 69,752 -162,505 -39,171 16,885 7,936 56.21%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,408 2,721 - - - - - -
Div Payout % 75.99% 24.94% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 115,492 96,629 69,752 -162,505 -39,171 16,885 7,936 56.21%
NOSH 136,322 136,097 121,372 48,364 48,359 45,004 24,166 33.40%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.62% 9.33% 10.85% -107.33% -19.55% -23.98% 1.60% -
ROE 3.88% 11.30% 30.29% 0.00% 0.00% -97.15% 14.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 71.26 85.97 156.72 21.71 77.64 152.02 293.33 -20.99%
EPS 3.29 8.02 17.41 -23.30 -15.18 -33.92 4.68 -5.70%
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8472 0.71 0.5747 -3.36 -0.81 0.3752 0.3284 17.10%
Adjusted Per Share Value based on latest NOSH - 48,364
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 206.05 248.18 403.49 22.27 79.64 145.12 150.37 5.38%
EPS 9.51 23.15 44.82 -23.90 -15.57 -34.80 2.40 25.78%
DPS 7.23 5.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4498 2.0497 1.4796 -3.4471 -0.8309 0.3582 0.1683 56.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.50 4.94 6.90 0.24 0.24 0.68 1.39 -
P/RPS 4.91 5.75 4.40 0.00 0.31 0.45 0.47 47.82%
P/EPS 106.38 61.60 39.63 0.00 -1.58 -1.87 29.70 23.68%
EY 0.94 1.62 2.52 0.00 -63.25 -53.60 3.37 -19.16%
DY 0.71 0.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 6.96 12.01 0.00 0.00 1.81 4.23 -0.39%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 23/11/05 25/11/04 19/12/03 29/11/02 30/11/01 30/11/00 -
Price 3.58 4.84 6.70 0.24 0.24 0.76 1.06 -
P/RPS 5.02 5.63 4.28 0.00 0.31 0.50 0.36 55.11%
P/EPS 108.81 60.35 38.48 0.00 -1.58 -2.09 22.65 29.88%
EY 0.92 1.66 2.60 0.00 -63.25 -47.96 4.42 -23.00%
DY 0.70 0.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 6.82 11.66 0.00 0.00 2.03 3.23 4.59%

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