[LEBTECH] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 181.23%
YoY- -51.43%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 54,046 88,509 98,852 63,975 61,333 102,650 137,476 -14.39%
PBT 2,109 -802 2,194 1,580 2,695 5,141 16,043 -28.67%
Tax -667 623 -1,862 -935 -1,367 -3,489 -4,683 -27.71%
NP 1,442 -179 332 645 1,328 1,652 11,360 -29.08%
-
NP to SH 1,442 -179 332 645 1,328 1,652 11,360 -29.08%
-
Tax Rate 31.63% - 84.87% 59.18% 50.72% 67.87% 29.19% -
Total Cost 52,604 88,688 98,520 63,330 60,005 100,998 126,116 -13.54%
-
Net Worth 108,122 103,640 104,147 0 118,666 116,598 117,303 -1.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 3,412 3,425 -
Div Payout % - - - - - 206.54% 30.15% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 108,122 103,640 104,147 0 118,666 116,598 117,303 -1.34%
NOSH 136,484 132,941 137,000 136,457 137,999 137,142 137,021 -0.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.67% -0.20% 0.34% 1.01% 2.17% 1.61% 8.26% -
ROE 1.33% -0.17% 0.32% 0.00% 1.12% 1.42% 9.68% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 39.60 66.58 72.15 46.88 44.44 74.85 100.33 -14.34%
EPS 1.06 -0.13 0.24 0.47 0.96 1.20 8.29 -28.99%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.7922 0.7796 0.7602 0.00 0.8599 0.8502 0.8561 -1.28%
Adjusted Per Share Value based on latest NOSH - 136,457
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 39.60 64.85 72.43 46.87 44.94 75.21 100.73 -14.39%
EPS 1.06 -0.13 0.24 0.47 0.97 1.21 8.32 -29.04%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.51 -
NAPS 0.7922 0.7594 0.7631 0.00 0.8695 0.8543 0.8595 -1.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.35 1.00 0.81 1.10 1.60 3.00 4.10 -
P/RPS 3.41 1.50 1.12 2.35 3.60 4.01 4.09 -2.98%
P/EPS 127.78 -742.69 334.25 232.72 166.27 249.05 49.45 17.12%
EY 0.78 -0.13 0.30 0.43 0.60 0.40 2.02 -14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.83 0.61 -
P/NAPS 1.70 1.28 1.07 0.00 1.86 3.53 4.79 -15.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 24/08/10 26/08/09 26/08/08 29/08/07 30/08/06 -
Price 1.35 1.30 0.92 0.64 1.75 2.96 4.00 -
P/RPS 3.41 1.95 1.28 1.37 3.94 3.95 3.99 -2.58%
P/EPS 127.78 -965.49 379.64 135.40 181.85 245.73 48.25 17.60%
EY 0.78 -0.10 0.26 0.74 0.55 0.41 2.07 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.84 0.63 -
P/NAPS 1.70 1.67 1.21 0.00 2.04 3.48 4.67 -15.48%

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