[LBS] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -29.4%
YoY- -89.04%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 211,807 255,167 264,224 291,361 463,846 405,880 336,906 -7.44%
PBT 2,605 881 14,209 9,790 64,515 69,849 49,520 -38.77%
Tax -5,385 13,119 -3,606 -2,858 -24,542 -21,987 -13,790 -14.49%
NP -2,780 14,000 10,603 6,932 39,973 47,862 35,730 -
-
NP to SH -9,534 12,790 6,021 3,259 29,727 46,859 35,730 -
-
Tax Rate 206.72% -1,489.10% 25.38% 29.19% 38.04% 31.48% 27.85% -
Total Cost 214,587 241,167 253,621 284,429 423,873 358,018 301,176 -5.49%
-
Net Worth 556,499 435,652 395,662 386,666 394,609 322,000 269,507 12.83%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 556,499 435,652 395,662 386,666 394,609 322,000 269,507 12.83%
NOSH 530,000 385,532 384,137 386,666 375,818 375,291 326,280 8.41%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -1.31% 5.49% 4.01% 2.38% 8.62% 11.79% 10.61% -
ROE -1.71% 2.94% 1.52% 0.84% 7.53% 14.55% 13.26% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 39.96 66.19 68.78 75.35 123.42 108.15 103.26 -14.62%
EPS -1.80 3.32 1.57 0.84 7.91 12.49 10.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.13 1.03 1.00 1.05 0.858 0.826 4.07%
Adjusted Per Share Value based on latest NOSH - 386,666
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.40 16.15 16.72 18.44 29.35 25.68 21.32 -7.44%
EPS -0.60 0.81 0.38 0.21 1.88 2.97 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3522 0.2757 0.2504 0.2447 0.2497 0.2038 0.1705 12.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.62 0.24 0.43 0.67 0.69 1.09 2.03 -
P/RPS 1.55 0.36 0.63 0.89 0.56 1.01 1.97 -3.91%
P/EPS -34.47 7.23 27.43 79.49 8.72 8.73 18.54 -
EY -2.90 13.82 3.65 1.26 11.46 11.46 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.21 0.42 0.67 0.66 1.27 2.46 -21.16%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 25/05/09 28/05/08 28/05/07 01/06/06 25/05/05 27/05/04 -
Price 0.49 0.39 0.38 0.75 0.60 0.90 1.55 -
P/RPS 1.23 0.59 0.55 1.00 0.49 0.83 1.50 -3.25%
P/EPS -27.24 11.76 24.24 88.98 7.59 7.21 14.15 -
EY -3.67 8.51 4.12 1.12 13.18 13.87 7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.37 0.75 0.57 1.05 1.88 -20.62%

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