[LEBTECH] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -82.36%
YoY- -35.08%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 13,338 16,677 22,303 46,786 64,579 5,671 13,937 -0.72%
PBT 455 1,222 2,879 5,908 8,578 -3,666 -1,728 -
Tax -438 -455 -924 -1,998 -3,055 -35 3 -
NP 17 767 1,955 3,910 5,523 -3,701 -1,725 -
-
NP to SH 17 767 1,955 3,910 6,023 -3,701 -1,725 -
-
Tax Rate 96.26% 37.23% 32.09% 33.82% 35.61% - - -
Total Cost 13,321 15,910 20,348 42,876 59,056 9,372 15,662 -2.65%
-
Net Worth 146,455 115,488 115,741 86,407 57,128 -14,804,000 -33,538 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 2,580 - - - -
Div Payout % - - - 66.01% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 146,455 115,488 115,741 86,407 57,128 -14,804,000 -33,538 -
NOSH 170,000 136,964 136,713 129,042 129,248 4,626,250 48,319 23.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.13% 4.60% 8.77% 8.36% 8.55% -65.26% -12.38% -
ROE 0.01% 0.66% 1.69% 4.53% 10.54% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 7.85 12.18 16.31 36.26 49.96 0.12 28.84 -19.48%
EPS 0.01 0.56 1.43 3.03 4.66 -0.08 -0.04 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.8615 0.8432 0.8466 0.6696 0.442 -3.20 -0.6941 -
Adjusted Per Share Value based on latest NOSH - 129,042
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.77 12.22 16.34 34.28 47.32 4.16 10.21 -0.73%
EPS 0.01 0.56 1.43 2.86 4.41 -2.71 -1.26 -
DPS 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
NAPS 1.0731 0.8462 0.848 0.6331 0.4186 -108.4669 -0.2457 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.87 3.38 4.52 6.30 6.00 0.24 0.24 -
P/RPS 23.83 27.76 27.71 17.38 12.01 0.00 0.83 74.89%
P/EPS 18,700.00 603.57 316.08 207.92 128.76 0.00 -6.72 -
EY 0.01 0.17 0.32 0.48 0.78 0.00 -14.88 -
DY 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
P/NAPS 2.17 4.01 5.34 9.41 13.57 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 24/05/06 25/05/05 12/05/04 30/05/03 31/05/02 -
Price 1.77 3.30 4.30 5.55 6.10 0.24 0.24 -
P/RPS 22.56 27.10 26.36 15.31 12.21 0.00 0.83 73.31%
P/EPS 17,700.00 589.29 300.70 183.17 130.90 0.00 -6.72 -
EY 0.01 0.17 0.33 0.55 0.76 0.00 -14.88 -
DY 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
P/NAPS 2.05 3.91 5.08 8.29 13.80 0.00 0.00 -

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