[LBS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.21%
YoY- -123.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 221,432 159,608 198,476 167,584 167,958 106,284 261,254 -10.46%
PBT -5,728 6,024 -6,558 -12,837 -12,830 -30,628 10,294 -
Tax 8,282 -3,632 -4,350 -948 -5,828 508 12,561 -24.30%
NP 2,554 2,392 -10,908 -13,785 -18,658 -30,120 22,855 -76.89%
-
NP to SH 2,340 212 -17,182 -19,310 -25,478 -30,380 21,499 -77.29%
-
Tax Rate - 60.29% - - - - -122.02% -
Total Cost 218,878 157,216 209,384 181,369 186,616 136,404 238,399 -5.55%
-
Net Worth 409,499 556,499 424,954 415,433 424,633 435,652 439,526 -4.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 409,499 556,499 424,954 415,433 424,633 435,652 439,526 -4.62%
NOSH 389,999 530,000 386,321 381,131 386,030 385,532 385,550 0.76%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.15% 1.50% -5.50% -8.23% -11.11% -28.34% 8.75% -
ROE 0.57% 0.04% -4.04% -4.65% -6.00% -6.97% 4.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.78 30.11 51.38 43.97 43.51 27.57 67.76 -11.14%
EPS 0.60 0.04 -4.45 -5.07 -6.60 -7.88 5.58 -77.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.10 1.09 1.10 1.13 1.14 -5.34%
Adjusted Per Share Value based on latest NOSH - 348,800
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.01 10.10 12.56 10.60 10.63 6.73 16.53 -10.46%
EPS 0.15 0.01 -1.09 -1.22 -1.61 -1.92 1.36 -77.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2591 0.3522 0.2689 0.2629 0.2687 0.2757 0.2781 -4.62%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.50 0.62 0.60 0.44 0.41 0.24 0.23 -
P/RPS 0.88 2.06 1.17 1.00 0.94 0.87 0.34 88.83%
P/EPS 83.33 1,550.00 -13.49 -8.68 -6.21 -3.05 4.12 646.43%
EY 1.20 0.06 -7.41 -11.52 -16.10 -32.83 24.24 -86.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.55 0.40 0.37 0.21 0.20 79.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 23/02/10 30/11/09 27/08/09 25/05/09 25/02/09 -
Price 0.49 0.49 0.77 0.43 0.47 0.39 0.25 -
P/RPS 0.86 1.63 1.50 0.98 1.08 1.41 0.37 75.73%
P/EPS 81.67 1,225.00 -17.31 -8.49 -7.12 -4.95 4.48 596.35%
EY 1.22 0.08 -5.78 -11.78 -14.04 -20.21 22.30 -85.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.70 0.39 0.43 0.35 0.22 66.10%

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