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

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 89.95%
YoY- 89.6%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 126,639 161,264 272,543 11,098 43,473 92,608 126,350 0.03%
PBT 7,396 21,916 31,819 -11,520 -111,651 -64,238 3,224 14.83%
Tax -4,228 -6,556 -10,149 -90 51 10,435 -1,210 23.17%
NP 3,168 15,360 21,670 -11,610 -111,600 -53,803 2,014 7.83%
-
NP to SH 3,168 15,360 22,170 -11,610 -111,600 -65,916 -1,976 -
-
Tax Rate 57.17% 29.91% 31.90% - - - 37.53% -
Total Cost 123,471 145,904 250,873 22,708 155,073 146,411 124,336 -0.11%
-
Net Worth 114,807 113,397 69,117 -1,145 -150,596 -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 6,837 2,580 - - - - - -
Div Payout % 215.83% 16.80% - - - - - -
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 -150,596 -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 2.50% 9.52% 7.95% -104.61% -256.71% -58.10% 1.59% -
ROE 2.76% 13.55% 32.08% 0.00% 0.00% 0.00% -40.66% -
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 92.38 118.28 230.84 3,254.55 90.07 191.44 522.52 -25.07%
EPS 2.31 11.27 18.78 -3,404.69 -231.21 -136.26 -8.17 -
DPS 5.00 1.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8375 0.8317 0.5854 -3.36 -3.12 -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 268.63 342.08 578.12 23.54 92.22 196.44 268.02 0.03%
EPS 6.72 32.58 47.03 -24.63 -236.73 -139.82 -4.19 -
DPS 14.50 5.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4353 2.4054 1.4661 -0.0243 -3.1945 -0.6651 0.1031 69.34%
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 3.46 4.06 3.01 0.01 0.27 0.45 0.19 62.16%
P/EPS 138.47 42.61 37.01 -0.01 -0.10 -0.63 -11.99 -
EY 0.72 2.35 2.70 -14,186.22 -963.37 -158.45 -8.34 -
DY 1.56 0.39 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 3.44 3.50 2.90 0.01 0.27 0.21 0.24 55.82%
P/EPS 137.60 36.75 35.68 -0.01 -0.10 -0.29 -15.17 -
EY 0.73 2.72 2.80 -14,186.22 -963.37 -340.66 -6.59 -
DY 1.57 0.46 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