[LEBTECH] YoY Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 86.89%
YoY- 99.67%
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 29,499 44,264 82,324 689 5,927 29,194 55,463 -9.98%
PBT 590 6,203 1,689 -341 -104,258 -48,818 -2,226 -
Tax -1,907 -1,840 -650 0 -1 -694 2,226 -
NP -1,317 4,363 1,039 -341 -104,259 -49,512 0 -
-
NP to SH -1,317 4,363 1,039 -341 -104,259 -49,512 -3,107 -13.32%
-
Tax Rate 323.22% 29.66% 38.48% - - - - -
Total Cost 30,816 39,901 81,285 1,030 110,186 78,706 55,463 -9.32%
-
Net Worth 114,807 113,397 69,117 -1,145 -142,733 -31,356 4,860 69.34%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 114,807 113,397 69,117 -1,145 -142,733 -31,356 4,860 69.34%
NOSH 137,083 136,343 118,068 341 48,268 48,374 24,180 33.51%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -4.46% 9.86% 1.26% -49.49% -1,759.05% -169.60% 0.00% -
ROE -1.15% 3.85% 1.50% 0.00% 0.00% 0.00% -63.93% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 21.52 32.47 69.73 202.05 12.28 60.35 229.37 -32.57%
EPS -0.97 3.20 0.88 100.00 -216.00 -107.00 -12.85 -34.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8375 0.8317 0.5854 -3.36 -2.9571 -0.6482 0.201 26.83%
Adjusted Per Share Value based on latest NOSH - 341
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 21.61 32.43 60.32 0.50 4.34 21.39 40.64 -9.98%
EPS -0.96 3.20 0.76 -0.25 -76.39 -36.28 -2.28 -13.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8412 0.8308 0.5064 -0.0084 -1.0458 -0.2297 0.0356 69.35%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.20 4.80 6.95 0.24 0.24 0.86 0.98 -
P/RPS 14.87 14.79 9.97 0.00 1.95 1.43 0.43 80.44%
P/EPS -333.08 150.00 789.77 0.00 -0.11 -0.84 -7.63 87.59%
EY -0.30 0.67 0.13 0.00 -900.00 -119.01 -13.11 -46.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 5.77 11.87 0.00 0.00 0.00 4.88 -3.99%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 16/02/05 27/02/04 03/03/03 28/02/02 28/02/01 -
Price 3.18 4.14 6.70 0.24 0.24 0.40 1.24 -
P/RPS 14.78 12.75 9.61 0.00 1.95 0.66 0.54 73.55%
P/EPS -331.00 129.38 761.36 0.00 -0.11 -0.39 -9.65 80.20%
EY -0.30 0.77 0.13 0.00 -900.00 -255.88 -10.36 -44.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 4.98 11.45 0.00 0.00 0.00 6.17 -7.75%

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