[LBS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -94.4%
YoY- -77.21%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 328,712 228,725 177,847 87,083 456,412 331,653 209,307 34.99%
PBT 16,025 15,057 12,870 7,589 69,388 57,455 33,234 -38.42%
Tax -5,144 -6,580 -5,865 -3,535 -23,459 -19,261 -10,198 -36.55%
NP 10,881 8,477 7,005 4,054 45,929 38,194 23,036 -39.26%
-
NP to SH 4,622 4,459 3,291 2,053 36,681 32,191 20,447 -62.79%
-
Tax Rate 32.10% 43.70% 45.57% 46.58% 33.81% 33.52% 30.69% -
Total Cost 317,831 220,248 170,842 83,029 410,483 293,459 186,271 42.65%
-
Net Worth 374,009 393,155 379,883 394,609 377,581 322,821 322,608 10.32%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 374,009 393,155 379,883 394,609 377,581 322,821 322,608 10.32%
NOSH 377,786 378,034 379,883 375,818 377,581 377,127 374,690 0.54%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.31% 3.71% 3.94% 4.66% 10.06% 11.52% 11.01% -
ROE 1.24% 1.13% 0.87% 0.52% 9.71% 9.97% 6.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 87.01 60.50 46.82 23.17 120.88 87.94 55.86 34.26%
EPS 1.22 1.17 0.87 0.54 9.71 8.59 5.42 -62.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.04 1.00 1.05 1.00 0.856 0.861 9.72%
Adjusted Per Share Value based on latest NOSH - 375,818
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.80 14.47 11.25 5.51 28.88 20.99 13.25 34.96%
EPS 0.29 0.28 0.21 0.13 2.32 2.04 1.29 -62.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2367 0.2488 0.2404 0.2497 0.2389 0.2043 0.2042 10.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.52 0.47 0.58 0.69 0.41 0.63 0.79 -
P/RPS 0.60 0.78 1.24 2.98 0.34 0.72 1.41 -43.33%
P/EPS 42.50 39.85 66.95 126.31 4.22 7.38 14.48 104.59%
EY 2.35 2.51 1.49 0.79 23.69 13.55 6.91 -51.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.58 0.66 0.41 0.74 0.92 -30.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 28/08/06 01/06/06 27/02/06 28/11/05 29/08/05 -
Price 0.69 0.52 0.49 0.60 0.56 0.48 0.79 -
P/RPS 0.79 0.86 1.05 2.59 0.46 0.55 1.41 -31.96%
P/EPS 56.40 44.09 56.56 109.83 5.76 5.62 14.48 146.94%
EY 1.77 2.27 1.77 0.91 17.35 17.78 6.91 -59.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.49 0.57 0.56 0.56 0.92 -16.61%

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