[LBS] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 10.76%
YoY- -1968.17%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 439,443 351,218 289,199 436,190 2,397 13,416 0 -100.00%
PBT 74,865 53,063 48,931 61,625 -7,253 -55,860 0 -100.00%
Tax -24,548 -15,318 -19,406 -49,264 7,253 55,860 0 -100.00%
NP 50,317 37,745 29,525 12,361 0 0 0 -100.00%
-
NP to SH 47,728 37,745 29,344 -133,459 -6,453 -45,389 0 -100.00%
-
Tax Rate 32.79% 28.87% 39.66% 79.94% - - - -
Total Cost 389,126 313,473 259,674 423,829 2,397 13,416 0 -100.00%
-
Net Worth 322,208 304,736 196,928 165,255 0 -144,328 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 322,208 304,736 196,928 165,255 0 -144,328 0 -100.00%
NOSH 374,225 364,517 280,524 280,569 29,954 31,240 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.45% 10.75% 10.21% 2.83% 0.00% 0.00% 0.00% -
ROE 14.81% 12.39% 14.90% -80.76% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 117.43 96.35 103.09 155.47 8.00 42.94 0.00 -100.00%
EPS 12.75 10.35 10.46 -47.57 -21.54 -145.29 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.861 0.836 0.702 0.589 0.00 -4.62 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 280,569
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 27.15 21.70 17.86 26.95 0.15 0.83 0.00 -100.00%
EPS 2.95 2.33 1.81 -8.24 -0.40 -2.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.199 0.1882 0.1217 0.1021 0.00 -0.0892 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 - - - -
Price 0.79 1.44 0.89 1.00 0.00 0.00 0.00 -
P/RPS 0.67 1.49 0.86 0.64 0.00 0.00 0.00 -100.00%
P/EPS 6.19 13.91 8.51 -2.10 0.00 0.00 0.00 -100.00%
EY 16.14 7.19 11.75 -47.57 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.72 1.27 1.70 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 25/08/04 29/08/03 19/08/02 28/08/01 29/08/00 - -
Price 0.79 1.29 1.18 0.97 0.00 0.00 0.00 -
P/RPS 0.67 1.34 1.14 0.62 0.00 0.00 0.00 -100.00%
P/EPS 6.19 12.46 11.28 -2.04 0.00 0.00 0.00 -100.00%
EY 16.14 8.03 8.86 -49.04 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.54 1.68 1.65 0.00 0.00 0.00 -100.00%

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