[LEBTECH] YoY Quarter Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -50.03%
YoY- 293.47%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 13,773 41,043 37,115 48,075 1,426 10,272 24,409 -9.09%
PBT 1,304 2,068 5,294 7,108 -2,547 -3,014 -3,987 -
Tax -352 -826 -1,622 -2,074 -55 49 -304 2.47%
NP 952 1,242 3,672 5,034 -2,602 -2,965 -4,291 -
-
NP to SH 952 1,242 3,672 5,034 -2,602 -2,965 -4,291 -
-
Tax Rate 26.99% 39.94% 30.64% 29.18% - - - -
Total Cost 12,821 39,801 33,443 43,041 4,028 13,237 28,700 -12.56%
-
Net Worth 116,579 115,628 96,918 68,071 -162,504 -39,178 18,150 36.32%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 116,579 115,628 96,918 68,071 -162,504 -39,178 18,150 36.32%
NOSH 136,000 136,483 136,505 118,447 48,364 48,368 48,376 18.79%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.91% 3.03% 9.89% 10.47% -182.47% -28.86% -17.58% -
ROE 0.82% 1.07% 3.79% 7.40% 0.00% 0.00% -23.64% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.13 30.07 27.19 40.59 2.95 21.24 50.46 -23.47%
EPS 0.70 0.91 2.69 4.25 -5.38 -6.13 -8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8572 0.8472 0.71 0.5747 -3.36 -0.81 0.3752 14.75%
Adjusted Per Share Value based on latest NOSH - 118,447
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.09 30.07 27.19 35.22 1.04 7.53 17.88 -9.09%
EPS 0.70 0.91 2.69 3.69 -1.91 -2.17 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8542 0.8472 0.7101 0.4988 -1.1906 -0.2871 0.133 36.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.06 3.50 4.94 6.90 0.24 0.24 0.68 -
P/RPS 30.22 11.64 18.17 17.00 0.00 1.13 1.35 67.83%
P/EPS 437.14 384.62 183.64 162.35 0.00 -3.92 -7.67 -
EY 0.23 0.26 0.54 0.62 0.00 -25.54 -13.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 4.13 6.96 12.01 0.00 0.00 1.81 11.98%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 23/11/05 25/11/04 19/12/03 29/11/02 30/11/01 -
Price 2.84 3.58 4.84 6.70 0.24 0.24 0.76 -
P/RPS 28.04 11.90 17.80 16.51 0.00 1.13 1.51 62.69%
P/EPS 405.71 393.41 179.93 157.65 0.00 -3.92 -8.57 -
EY 0.25 0.25 0.56 0.63 0.00 -25.54 -11.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 4.23 6.82 11.66 0.00 0.00 2.03 8.48%

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