[LBS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -54.76%
YoY- 93.41%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 79,713 70,814 39,902 72,788 41,709 57,408 26,571 107.86%
PBT 4,931 -4,370 1,506 3,070 -3,213 1,242 -7,657 -
Tax 558 5,049 -908 -3,639 2,203 -3,041 127 168.01%
NP 5,489 679 598 -569 -1,010 -1,799 -7,530 -
-
NP to SH 4,153 1,117 53 -2,699 -1,744 -5,144 -7,595 -
-
Tax Rate -11.32% - 60.29% 118.53% - 244.85% - -
Total Cost 74,224 70,135 39,304 73,357 42,719 59,207 34,101 67.87%
-
Net Worth 403,763 404,431 556,499 425,699 380,192 425,443 435,652 -4.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 403,763 404,431 556,499 425,699 380,192 425,443 435,652 -4.93%
NOSH 384,537 385,172 530,000 386,999 348,800 386,766 385,532 -0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.89% 0.96% 1.50% -0.78% -2.42% -3.13% -28.34% -
ROE 1.03% 0.28% 0.01% -0.63% -0.46% -1.21% -1.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.73 18.39 7.53 18.81 11.96 14.84 6.89 108.27%
EPS 1.08 0.29 0.01 -0.70 -0.50 -1.33 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.05 1.10 1.09 1.10 1.13 -4.77%
Adjusted Per Share Value based on latest NOSH - 386,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.92 4.37 2.46 4.50 2.58 3.55 1.64 107.86%
EPS 0.26 0.07 0.00 -0.17 -0.11 -0.32 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2494 0.2498 0.3438 0.263 0.2349 0.2628 0.2691 -4.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.50 0.62 0.60 0.44 0.41 0.24 -
P/RPS 2.41 2.72 8.24 3.19 3.68 2.76 3.48 -21.70%
P/EPS 46.30 172.41 6,200.00 -86.03 -88.00 -30.83 -12.18 -
EY 2.16 0.58 0.02 -1.16 -1.14 -3.24 -8.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.59 0.55 0.40 0.37 0.21 73.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 31/05/10 23/02/10 30/11/09 27/08/09 25/05/09 -
Price 0.59 0.49 0.49 0.77 0.43 0.47 0.39 -
P/RPS 2.85 2.67 6.51 4.09 3.60 3.17 5.66 -36.68%
P/EPS 54.63 168.97 4,900.00 -110.41 -86.00 -35.34 -19.80 -
EY 1.83 0.59 0.02 -0.91 -1.16 -2.83 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.47 0.70 0.39 0.43 0.35 36.75%

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