[LBS] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -85.97%
YoY- -96.37%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 72,788 102,259 102,349 99,987 124,759 111,471 107,501 -6.28%
PBT 3,070 -55,107 507 1,033 11,985 21,342 10,484 -18.49%
Tax -3,639 14,467 3,586 1,371 -4,250 -8,365 -1,632 14.28%
NP -569 -40,640 4,093 2,404 7,735 12,977 8,852 -
-
NP to SH -2,699 -40,937 414 163 4,490 12,977 8,852 -
-
Tax Rate 118.53% - -707.30% -132.72% 35.46% 39.20% 15.57% -
Total Cost 73,357 142,899 98,256 97,583 117,024 98,494 98,649 -4.81%
-
Net Worth 425,699 431,250 392,000 368,279 396,828 307,180 225,982 11.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 425,699 431,250 392,000 368,279 396,828 307,180 225,982 11.12%
NOSH 386,999 385,045 392,000 371,999 380,833 370,542 302,116 4.20%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -0.78% -39.74% 4.00% 2.40% 6.20% 11.64% 8.23% -
ROE -0.63% -9.49% 0.11% 0.04% 1.13% 4.22% 3.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.81 26.56 26.11 26.88 32.76 30.08 35.58 -10.06%
EPS -0.70 -10.63 0.11 0.05 1.18 3.50 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.00 0.99 1.042 0.829 0.748 6.63%
Adjusted Per Share Value based on latest NOSH - 371,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.50 6.32 6.32 6.18 7.71 6.89 6.64 -6.27%
EPS -0.17 -2.53 0.03 0.01 0.28 0.80 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.2664 0.2422 0.2275 0.2451 0.1898 0.1396 11.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.60 0.23 0.56 0.52 0.41 1.18 1.38 -
P/RPS 3.19 0.87 2.14 1.93 1.25 3.92 3.88 -3.20%
P/EPS -86.03 -2.16 530.24 1,186.75 34.78 33.69 47.10 -
EY -1.16 -46.22 0.19 0.08 2.88 2.97 2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.21 0.56 0.53 0.39 1.42 1.84 -18.21%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 29/02/08 26/02/07 27/02/06 25/02/05 26/02/04 -
Price 0.77 0.25 0.46 0.69 0.56 1.14 1.89 -
P/RPS 4.09 0.94 1.76 2.57 1.71 3.79 5.31 -4.25%
P/EPS -110.41 -2.35 435.56 1,574.72 47.50 32.55 64.51 -
EY -0.91 -42.53 0.23 0.06 2.11 3.07 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.22 0.46 0.70 0.54 1.38 2.53 -19.26%

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