[LBS] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.1%
YoY- 82.18%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 70,814 39,902 72,788 41,709 57,408 26,571 102,259 -21.77%
PBT -4,370 1,506 3,070 -3,213 1,242 -7,657 -55,107 -81.62%
Tax 5,049 -908 -3,639 2,203 -3,041 127 14,467 -50.52%
NP 679 598 -569 -1,010 -1,799 -7,530 -40,640 -
-
NP to SH 1,117 53 -2,699 -1,744 -5,144 -7,595 -40,937 -
-
Tax Rate - 60.29% 118.53% - 244.85% - - -
Total Cost 70,135 39,304 73,357 42,719 59,207 34,101 142,899 -37.86%
-
Net Worth 404,431 556,499 425,699 380,192 425,443 435,652 431,250 -4.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 404,431 556,499 425,699 380,192 425,443 435,652 431,250 -4.20%
NOSH 385,172 530,000 386,999 348,800 386,766 385,532 385,045 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.96% 1.50% -0.78% -2.42% -3.13% -28.34% -39.74% -
ROE 0.28% 0.01% -0.63% -0.46% -1.21% -1.74% -9.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.39 7.53 18.81 11.96 14.84 6.89 26.56 -21.78%
EPS 0.29 0.01 -0.70 -0.50 -1.33 -1.97 -10.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.10 1.09 1.10 1.13 1.12 -4.22%
Adjusted Per Share Value based on latest NOSH - 348,800
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.48 2.53 4.61 2.64 3.63 1.68 6.47 -21.78%
EPS 0.07 0.00 -0.17 -0.11 -0.33 -0.48 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2559 0.3522 0.2694 0.2406 0.2692 0.2757 0.2729 -4.20%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.50 0.62 0.60 0.44 0.41 0.24 0.23 -
P/RPS 2.72 8.24 3.19 3.68 2.76 3.48 0.87 114.25%
P/EPS 172.41 6,200.00 -86.03 -88.00 -30.83 -12.18 -2.16 -
EY 0.58 0.02 -1.16 -1.14 -3.24 -8.21 -46.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.55 0.40 0.37 0.21 0.21 73.78%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 23/02/10 30/11/09 27/08/09 25/05/09 25/02/09 -
Price 0.49 0.49 0.77 0.43 0.47 0.39 0.25 -
P/RPS 2.67 6.51 4.09 3.60 3.17 5.66 0.94 100.94%
P/EPS 168.97 4,900.00 -110.41 -86.00 -35.34 -19.80 -2.35 -
EY 0.59 0.02 -0.91 -1.16 -2.83 -5.05 -42.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.70 0.39 0.43 0.35 0.22 66.10%

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