[LBS] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -67.73%
YoY- -117.64%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 39,902 198,476 125,688 83,979 26,571 261,254 158,995 -60.24%
PBT 1,506 -6,558 -9,628 -6,415 -7,657 10,294 65,401 -91.92%
Tax -908 -4,350 -711 -2,914 127 12,561 -1,906 -39.03%
NP 598 -10,908 -10,339 -9,329 -7,530 22,855 63,495 -95.55%
-
NP to SH 53 -17,182 -14,483 -12,739 -7,595 21,499 62,436 -99.10%
-
Tax Rate 60.29% - - - - -122.02% 2.91% -
Total Cost 39,304 209,384 136,027 93,308 34,101 238,399 95,500 -44.70%
-
Net Worth 556,499 424,954 415,433 424,633 435,652 439,526 481,462 10.14%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 556,499 424,954 415,433 424,633 435,652 439,526 481,462 10.14%
NOSH 530,000 386,321 381,131 386,030 385,532 385,550 385,169 23.73%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.50% -5.50% -8.23% -11.11% -28.34% 8.75% 39.94% -
ROE 0.01% -4.04% -3.49% -3.00% -1.74% 4.89% 12.97% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.53 51.38 32.98 21.75 6.89 67.76 41.28 -67.86%
EPS 0.01 -4.45 -3.80 -3.30 -1.97 5.58 16.21 -99.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.10 1.09 1.10 1.13 1.14 1.25 -10.98%
Adjusted Per Share Value based on latest NOSH - 386,766
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.53 12.56 7.95 5.31 1.68 16.53 10.06 -60.19%
EPS 0.00 -1.09 -0.92 -0.81 -0.48 1.36 3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3522 0.2689 0.2629 0.2687 0.2757 0.2781 0.3047 10.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.62 0.60 0.44 0.41 0.24 0.23 0.30 -
P/RPS 8.24 1.17 1.33 1.88 3.48 0.34 0.73 403.93%
P/EPS 6,200.00 -13.49 -11.58 -12.42 -12.18 4.12 1.85 22405.82%
EY 0.02 -7.41 -8.64 -8.05 -8.21 24.24 54.03 -99.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.40 0.37 0.21 0.20 0.24 82.24%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 30/11/09 27/08/09 25/05/09 25/02/09 26/11/08 -
Price 0.49 0.77 0.43 0.47 0.39 0.25 0.25 -
P/RPS 6.51 1.50 1.30 2.16 5.66 0.37 0.61 385.43%
P/EPS 4,900.00 -17.31 -11.32 -14.24 -19.80 4.48 1.54 21639.59%
EY 0.02 -5.78 -8.84 -7.02 -5.05 22.30 64.84 -99.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.70 0.39 0.43 0.35 0.22 0.20 76.84%

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