[LBS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1003.77%
YoY- 109.18%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 305,844 340,912 253,905 221,432 159,608 198,476 167,584 49.39%
PBT 59,268 27,001 2,756 -5,728 6,024 -6,558 -12,837 -
Tax -15,060 -913 6,265 8,282 -3,632 -4,350 -948 533.00%
NP 44,208 26,088 9,021 2,554 2,392 -10,908 -13,785 -
-
NP to SH 37,832 16,512 7,097 2,340 212 -17,182 -19,310 -
-
Tax Rate 25.41% 3.38% -227.32% - 60.29% - - -
Total Cost 261,636 314,824 244,884 218,878 157,216 209,384 181,369 27.69%
-
Net Worth 443,946 425,308 405,010 409,499 556,499 424,954 415,433 4.52%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 443,946 425,308 405,010 409,499 556,499 424,954 415,433 4.52%
NOSH 386,040 386,644 385,724 389,999 530,000 386,321 381,131 0.85%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.45% 7.65% 3.55% 1.15% 1.50% -5.50% -8.23% -
ROE 8.52% 3.88% 1.75% 0.57% 0.04% -4.04% -4.65% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 79.23 88.17 65.83 56.78 30.11 51.38 43.97 48.13%
EPS 9.80 4.27 1.84 0.60 0.04 -4.45 -5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.05 1.05 1.05 1.10 1.09 3.64%
Adjusted Per Share Value based on latest NOSH - 385,172
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.89 21.06 15.68 13.68 9.86 12.26 10.35 49.40%
EPS 2.34 1.02 0.44 0.14 0.01 -1.06 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2742 0.2627 0.2502 0.253 0.3438 0.2625 0.2566 4.52%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.58 0.58 0.50 0.50 0.62 0.60 0.44 -
P/RPS 0.73 0.66 0.76 0.88 2.06 1.17 1.00 -18.94%
P/EPS 5.92 13.58 27.17 83.33 1,550.00 -13.49 -8.68 -
EY 16.90 7.36 3.68 1.20 0.06 -7.41 -11.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.48 0.48 0.59 0.55 0.40 16.05%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 30/11/10 26/08/10 31/05/10 23/02/10 30/11/09 -
Price 0.68 0.58 0.59 0.49 0.49 0.77 0.43 -
P/RPS 0.86 0.66 0.90 0.86 1.63 1.50 0.98 -8.34%
P/EPS 6.94 13.58 32.07 81.67 1,225.00 -17.31 -8.49 -
EY 14.41 7.36 3.12 1.22 0.08 -5.78 -11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.56 0.47 0.47 0.70 0.39 31.81%

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