[LBS] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 52.08%
YoY- 23.96%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 90,764 129,658 96,095 81,783 81,152 1,940 2,828 78.22%
PBT 5,281 20,720 15,704 12,161 12,111 -9,227 -4,027 -
Tax -2,330 -7,694 -5,133 -3,605 -5,209 9,227 4,027 -
NP 2,951 13,026 10,571 8,556 6,902 0 0 -
-
NP to SH 1,238 11,440 10,571 8,556 6,902 -9,196 -3,124 -
-
Tax Rate 44.12% 37.13% 32.69% 29.64% 43.01% - - -
Total Cost 87,813 116,632 85,524 73,227 74,250 1,940 2,828 77.24%
-
Net Worth 387,096 322,208 304,736 196,928 165,255 -281,571 -144,328 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 387,096 322,208 304,736 196,928 165,255 -281,571 -144,328 -
NOSH 387,096 374,225 364,517 280,524 280,569 29,954 31,240 52.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.25% 10.05% 11.00% 10.46% 8.51% 0.00% 0.00% -
ROE 0.32% 3.55% 3.47% 4.34% 4.18% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.45 34.65 26.36 29.15 28.92 6.48 9.05 17.18%
EPS 0.33 3.03 2.90 3.05 2.46 -30.70 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.861 0.836 0.702 0.589 -9.40 -4.62 -
Adjusted Per Share Value based on latest NOSH - 280,524
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.74 8.20 6.08 5.18 5.14 0.12 0.18 78.02%
EPS 0.08 0.72 0.67 0.54 0.44 -0.58 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.245 0.2039 0.1928 0.1246 0.1046 -0.1782 -0.0913 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 0.58 0.79 1.44 0.89 1.00 0.00 0.00 -
P/RPS 2.47 2.28 5.46 3.05 3.46 0.00 0.00 -
P/EPS 181.35 25.84 49.66 29.18 40.65 0.00 0.00 -
EY 0.55 3.87 2.01 3.43 2.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.92 1.72 1.27 1.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 25/08/04 29/08/03 19/08/02 28/08/01 29/08/00 -
Price 0.49 0.79 1.29 1.18 0.97 0.00 0.00 -
P/RPS 2.09 2.28 4.89 4.05 3.35 0.00 0.00 -
P/EPS 153.21 25.84 44.48 38.69 39.43 0.00 0.00 -
EY 0.65 3.87 2.25 2.58 2.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.92 1.54 1.68 1.65 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