[LEBTECH] YoY Cumulative 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- 152.28%
YoY- 262.74%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 16,677 22,303 46,786 64,579 5,671 13,937 13,815 3.18%
PBT 1,222 2,879 5,908 8,578 -3,666 -1,728 -4,102 -
Tax -455 -924 -1,998 -3,055 -35 3 4,102 -
NP 767 1,955 3,910 5,523 -3,701 -1,725 0 -
-
NP to SH 767 1,955 3,910 6,023 -3,701 -1,725 -4,464 -
-
Tax Rate 37.23% 32.09% 33.82% 35.61% - - - -
Total Cost 15,910 20,348 42,876 59,056 9,372 15,662 13,815 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 - - 2,580 - - - - -
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 0.66% 1.69% 4.53% 10.54% 0.00% 0.00% -18.60% -
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 12.18 16.31 36.26 49.96 0.12 28.84 37.45 -17.06%
EPS 0.56 1.43 3.03 4.66 -0.08 -0.04 -12.10 -
DPS 0.00 0.00 2.00 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 35.38 47.31 99.24 136.99 12.03 29.56 29.30 3.19%
EPS 1.63 4.15 8.29 12.78 -7.85 -3.66 -9.47 -
DPS 0.00 0.00 5.47 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 27.76 27.71 17.38 12.01 0.00 0.83 3.18 43.46%
P/EPS 603.57 316.08 207.92 128.76 0.00 -6.72 -9.83 -
EY 0.17 0.32 0.48 0.78 0.00 -14.88 -10.17 -
DY 0.00 0.00 0.32 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 27.10 26.36 15.31 12.21 0.00 0.83 2.96 44.61%
P/EPS 589.29 300.70 183.17 130.90 0.00 -6.72 -9.17 -
EY 0.17 0.33 0.55 0.76 0.00 -14.88 -10.90 -
DY 0.00 0.00 0.36 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