[LEBTECH] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 243.71%
YoY- 5670.0%
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 31,078 10,142 22,348 21,819 15,008 13,338 16,677 10.92%
PBT 7,537 -722 973 1,542 47 455 1,222 35.38%
Tax -605 121 -241 -388 -27 -438 -455 4.85%
NP 6,932 -601 732 1,154 20 17 767 44.27%
-
NP to SH 6,932 -601 732 1,154 20 17 767 44.27%
-
Tax Rate 8.03% - 24.77% 25.16% 57.45% 96.26% 37.23% -
Total Cost 24,146 10,743 21,616 20,665 14,988 13,321 15,910 7.19%
-
Net Worth 121,388 106,321 106,411 102,488 0 146,455 115,488 0.83%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 121,388 106,321 106,411 102,488 0 146,455 115,488 0.83%
NOSH 136,484 136,484 135,555 135,764 136,785 170,000 136,964 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 22.31% -5.93% 3.28% 5.29% 0.13% 0.13% 4.60% -
ROE 5.71% -0.57% 0.69% 1.13% 0.00% 0.01% 0.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.77 7.43 16.49 16.07 10.97 7.85 12.18 10.97%
EPS 5.08 -0.44 0.54 0.85 0.01 0.01 0.56 44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8894 0.779 0.785 0.7549 0.00 0.8615 0.8432 0.89%
Adjusted Per Share Value based on latest NOSH - 135,764
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.77 7.43 16.37 15.99 11.00 9.77 12.22 10.91%
EPS 5.08 -0.44 0.54 0.85 0.01 0.01 0.56 44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8894 0.779 0.7797 0.7509 0.00 1.0731 0.8462 0.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.43 1.35 1.00 0.66 1.51 1.87 3.38 -
P/RPS 6.28 18.17 6.07 4.11 13.76 23.83 27.76 -21.92%
P/EPS 28.16 -306.58 185.19 77.65 10,327.32 18,700.00 603.57 -39.97%
EY 3.55 -0.33 0.54 1.29 0.01 0.01 0.17 65.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.73 1.27 0.87 0.00 2.17 4.01 -14.09%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 31/05/12 26/05/11 26/05/10 25/05/09 26/05/08 28/05/07 -
Price 1.43 1.35 1.00 0.74 1.15 1.77 3.30 -
P/RPS 6.28 18.17 6.07 4.60 10.48 22.56 27.10 -21.60%
P/EPS 28.16 -306.58 185.19 87.06 7,865.18 17,700.00 589.29 -39.73%
EY 3.55 -0.33 0.54 1.15 0.01 0.01 0.17 65.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.73 1.27 0.98 0.00 2.05 3.91 -13.73%

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