[LBS] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2007.55%
YoY- 121.71%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 76,461 150,483 79,713 70,814 39,902 72,788 41,709 49.84%
PBT 14,817 24,934 4,931 -4,370 1,506 3,070 -3,213 -
Tax -3,765 -5,612 558 5,049 -908 -3,639 2,203 -
NP 11,052 19,322 5,489 679 598 -569 -1,010 -
-
NP to SH 9,458 11,189 4,153 1,117 53 -2,699 -1,744 -
-
Tax Rate 25.41% 22.51% -11.32% - 60.29% 118.53% - -
Total Cost 65,409 131,161 74,224 70,135 39,304 73,357 42,719 32.87%
-
Net Worth 443,946 387,062 403,763 404,431 556,499 425,699 380,192 10.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 443,946 387,062 403,763 404,431 556,499 425,699 380,192 10.89%
NOSH 386,040 387,062 384,537 385,172 530,000 386,999 348,800 7.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.45% 12.84% 6.89% 0.96% 1.50% -0.78% -2.42% -
ROE 2.13% 2.89% 1.03% 0.28% 0.01% -0.63% -0.46% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.81 38.88 20.73 18.39 7.53 18.81 11.96 40.03%
EPS 2.45 2.89 1.08 0.29 0.01 -0.70 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.00 1.05 1.05 1.05 1.10 1.09 3.64%
Adjusted Per Share Value based on latest NOSH - 385,172
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.72 9.30 4.92 4.37 2.46 4.50 2.58 49.63%
EPS 0.58 0.69 0.26 0.07 0.00 -0.17 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2742 0.2391 0.2494 0.2498 0.3438 0.263 0.2349 10.87%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.58 0.58 0.50 0.50 0.62 0.60 0.44 -
P/RPS 2.93 1.49 2.41 2.72 8.24 3.19 3.68 -14.10%
P/EPS 23.67 20.06 46.30 172.41 6,200.00 -86.03 -88.00 -
EY 4.22 4.98 2.16 0.58 0.02 -1.16 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.48 0.48 0.59 0.55 0.40 16.05%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 30/11/10 26/08/10 31/05/10 23/02/10 30/11/09 -
Price 0.68 0.58 0.59 0.49 0.49 0.77 0.43 -
P/RPS 3.43 1.49 2.85 2.67 6.51 4.09 3.60 -3.17%
P/EPS 27.76 20.06 54.63 168.97 4,900.00 -110.41 -86.00 -
EY 3.60 4.98 1.83 0.59 0.02 -0.91 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.56 0.47 0.47 0.70 0.39 31.81%

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