[LEBTECH] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -1.77%
YoY- -79.77%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 136,781 254,750 70,006 35,207 92,730 119,510 110,053 3.68%
PBT 18,887 29,149 724 -113,589 -61,864 -2,064 -31,343 -
Tax -5,482 -9,092 -3,110 2,664 6,336 2,892 33,532 -
NP 13,405 20,057 -2,386 -110,925 -55,528 828 2,189 35.24%
-
NP to SH 13,405 20,057 -1,886 -113,576 -63,177 -7,626 -31,387 -
-
Tax Rate 29.03% 31.19% 429.56% - - - - -
Total Cost 123,376 234,693 72,392 146,132 148,258 118,682 107,864 2.26%
-
Net Worth 115,741 86,407 57,128 -14,804,000 -33,538 23,994 8,393 54.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 2,580 - - - - - -
Div Payout % - 12.87% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 115,741 86,407 57,128 -14,804,000 -33,538 23,994 8,393 54.82%
NOSH 136,713 129,042 129,248 4,626,250 48,319 36,892 24,204 33.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.80% 7.87% -3.41% -315.07% -59.88% 0.69% 1.99% -
ROE 11.58% 23.21% -3.30% 0.00% 0.00% -31.78% -373.92% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 100.05 197.41 54.16 0.76 191.91 323.94 454.69 -22.29%
EPS 9.81 15.54 -1.46 -2.46 -130.75 -20.67 -129.68 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8466 0.6696 0.442 -3.20 -0.6941 0.6504 0.3468 16.03%
Adjusted Per Share Value based on latest NOSH - 4,626,250
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 100.22 186.65 51.29 25.80 67.94 87.56 80.63 3.68%
EPS 9.82 14.70 -1.38 -83.22 -46.29 -5.59 -23.00 -
DPS 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.848 0.6331 0.4186 -108.4669 -0.2457 0.1758 0.0615 54.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.52 6.30 6.00 0.24 0.24 1.19 2.58 -
P/RPS 4.52 3.19 11.08 31.54 0.13 0.37 0.57 41.19%
P/EPS 46.10 40.53 -411.18 -9.78 -0.18 -5.76 -1.99 -
EY 2.17 2.47 -0.24 -10.23 -544.79 -17.37 -50.26 -
DY 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.34 9.41 13.57 0.00 0.00 1.83 7.44 -5.37%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 25/05/05 12/05/04 30/05/03 31/05/02 31/05/01 - -
Price 4.30 5.55 6.10 0.24 0.24 1.11 0.00 -
P/RPS 4.30 2.81 11.26 31.54 0.13 0.34 0.00 -
P/EPS 43.85 35.71 -418.04 -9.78 -0.18 -5.37 0.00 -
EY 2.28 2.80 -0.24 -10.23 -544.79 -18.62 0.00 -
DY 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.08 8.29 13.80 0.00 0.00 1.71 0.00 -

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