[LBS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 101.23%
YoY- 100.7%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 340,912 253,905 221,432 159,608 198,476 167,584 167,958 60.10%
PBT 27,001 2,756 -5,728 6,024 -6,558 -12,837 -12,830 -
Tax -913 6,265 8,282 -3,632 -4,350 -948 -5,828 -70.84%
NP 26,088 9,021 2,554 2,392 -10,908 -13,785 -18,658 -
-
NP to SH 16,512 7,097 2,340 212 -17,182 -19,310 -25,478 -
-
Tax Rate 3.38% -227.32% - 60.29% - - - -
Total Cost 314,824 244,884 218,878 157,216 209,384 181,369 186,616 41.57%
-
Net Worth 425,308 405,010 409,499 556,499 424,954 415,433 424,633 0.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 425,308 405,010 409,499 556,499 424,954 415,433 424,633 0.10%
NOSH 386,644 385,724 389,999 530,000 386,321 381,131 386,030 0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.65% 3.55% 1.15% 1.50% -5.50% -8.23% -11.11% -
ROE 3.88% 1.75% 0.57% 0.04% -4.04% -4.65% -6.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 88.17 65.83 56.78 30.11 51.38 43.97 43.51 59.92%
EPS 4.27 1.84 0.60 0.04 -4.45 -5.07 -6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.05 1.05 1.10 1.09 1.10 0.00%
Adjusted Per Share Value based on latest NOSH - 530,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.57 16.07 14.01 10.10 12.56 10.60 10.63 60.07%
EPS 1.04 0.45 0.15 0.01 -1.09 -1.22 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2691 0.2563 0.2591 0.3522 0.2689 0.2629 0.2687 0.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.58 0.50 0.50 0.62 0.60 0.44 0.41 -
P/RPS 0.66 0.76 0.88 2.06 1.17 1.00 0.94 -20.95%
P/EPS 13.58 27.17 83.33 1,550.00 -13.49 -8.68 -6.21 -
EY 7.36 3.68 1.20 0.06 -7.41 -11.52 -16.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.48 0.59 0.55 0.40 0.37 26.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 31/05/10 23/02/10 30/11/09 27/08/09 -
Price 0.58 0.59 0.49 0.49 0.77 0.43 0.47 -
P/RPS 0.66 0.90 0.86 1.63 1.50 0.98 1.08 -27.92%
P/EPS 13.58 32.07 81.67 1,225.00 -17.31 -8.49 -7.12 -
EY 7.36 3.12 1.22 0.08 -5.78 -11.78 -14.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.47 0.47 0.70 0.39 0.43 14.91%

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