[LBS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 354.96%
YoY- 136.75%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 177,046 76,461 340,912 190,429 110,716 39,902 198,476 -7.35%
PBT 29,472 14,817 27,001 2,067 -2,864 1,506 -6,558 -
Tax -7,396 -3,765 -913 4,699 4,141 -908 -4,350 42.59%
NP 22,076 11,052 26,088 6,766 1,277 598 -10,908 -
-
NP to SH 19,571 9,458 16,512 5,323 1,170 53 -17,182 -
-
Tax Rate 25.10% 25.41% 3.38% -227.33% - 60.29% - -
Total Cost 154,970 65,409 314,824 183,663 109,439 39,304 209,384 -18.22%
-
Net Worth 398,382 443,946 425,308 405,010 409,499 556,499 424,954 -4.22%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 398,382 443,946 425,308 405,010 409,499 556,499 424,954 -4.22%
NOSH 386,778 386,040 386,644 385,724 389,999 530,000 386,321 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.47% 14.45% 7.65% 3.55% 1.15% 1.50% -5.50% -
ROE 4.91% 2.13% 3.88% 1.31% 0.29% 0.01% -4.04% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 45.77 19.81 88.17 49.37 28.39 7.53 51.38 -7.43%
EPS 5.06 2.45 4.27 1.38 0.30 0.01 -4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.15 1.10 1.05 1.05 1.05 1.10 -4.30%
Adjusted Per Share Value based on latest NOSH - 384,537
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.94 4.72 21.06 11.76 6.84 2.46 12.26 -7.33%
EPS 1.21 0.58 1.02 0.33 0.07 0.00 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2461 0.2742 0.2627 0.2502 0.253 0.3438 0.2625 -4.22%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.86 0.58 0.58 0.50 0.50 0.62 0.60 -
P/RPS 1.88 2.93 0.66 1.01 1.76 8.24 1.17 37.30%
P/EPS 17.00 23.67 13.58 36.23 166.67 6,200.00 -13.49 -
EY 5.88 4.22 7.36 2.76 0.60 0.02 -7.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.53 0.48 0.48 0.59 0.55 31.66%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 31/05/10 23/02/10 -
Price 0.75 0.68 0.58 0.59 0.49 0.49 0.77 -
P/RPS 1.64 3.43 0.66 1.20 1.73 6.51 1.50 6.14%
P/EPS 14.82 27.76 13.58 42.75 163.33 4,900.00 -17.31 -
EY 6.75 3.60 7.36 2.34 0.61 0.02 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.53 0.56 0.47 0.47 0.70 2.84%

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