[LEBTECH] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 555.23%
YoY- 1679.55%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 11,888 16,041 22,238 28,786 34,648 25,391 29,633 -14.11%
PBT 499 348 1,034 103 638 1,136 3,330 -27.10%
Tax -259 -140 -251 -59 -210 -330 -891 -18.60%
NP 240 208 783 44 428 806 2,439 -32.04%
-
NP to SH 365 297 783 44 428 806 2,439 -27.12%
-
Tax Rate 51.90% 40.23% 24.27% 57.28% 32.92% 29.05% 26.76% -
Total Cost 11,648 15,833 21,455 28,742 34,220 24,585 27,194 -13.17%
-
Net Worth 116,666 116,598 116,611 128,117 130,301 13,058,789 131,884 -2.02%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 116,666 116,598 116,611 128,117 130,301 13,058,789 131,884 -2.02%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,484 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.02% 1.30% 3.52% 0.15% 1.24% 3.17% 8.23% -
ROE 0.31% 0.25% 0.67% 0.03% 0.33% 0.01% 1.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.71 11.75 16.29 21.09 25.39 18.60 21.71 -14.11%
EPS 0.18 0.15 0.57 0.03 0.31 0.00 1.79 -31.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8548 0.8543 0.8544 0.9387 0.9547 95.68 0.9663 -2.02%
Adjusted Per Share Value based on latest NOSH - 136,484
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.71 11.75 16.29 21.09 25.39 18.60 21.71 -14.11%
EPS 0.18 0.15 0.57 0.03 0.31 0.00 1.79 -31.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8548 0.8543 0.8544 0.9387 0.9547 95.68 0.9663 -2.02%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.79 0.935 0.945 1.48 0.865 1.06 1.50 -
P/RPS 9.07 7.96 5.80 7.02 3.41 5.70 6.91 4.63%
P/EPS 295.40 429.67 164.72 4,590.83 275.84 179.50 83.94 23.31%
EY 0.34 0.23 0.61 0.02 0.36 0.56 1.19 -18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.09 1.11 1.58 0.91 0.01 1.55 -8.32%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 17/11/22 22/11/21 25/11/20 26/11/19 29/11/18 30/11/17 -
Price 0.79 0.92 0.935 1.10 0.92 0.95 1.40 -
P/RPS 9.07 7.83 5.74 5.22 3.62 5.11 6.45 5.84%
P/EPS 295.40 422.78 162.98 3,412.10 293.38 160.87 78.34 24.74%
EY 0.34 0.24 0.61 0.03 0.34 0.62 1.28 -19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.08 1.09 1.17 0.96 0.01 1.45 -7.29%

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