[LBS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 81.45%
YoY- -781.78%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 72,788 41,709 57,408 26,571 102,259 41,167 85,170 -9.91%
PBT 3,070 -3,213 1,242 -7,657 -55,107 -9,434 73,079 -87.84%
Tax -3,639 2,203 -3,041 127 14,467 -960 -515 266.91%
NP -569 -1,010 -1,799 -7,530 -40,640 -10,394 72,564 -
-
NP to SH -2,699 -1,744 -5,144 -7,595 -40,937 -9,788 71,110 -
-
Tax Rate 118.53% - 244.85% - - - 0.70% -
Total Cost 73,357 42,719 59,207 34,101 142,899 51,561 12,606 222.49%
-
Net Worth 425,699 380,192 425,443 435,652 431,250 481,692 489,218 -8.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 425,699 380,192 425,443 435,652 431,250 481,692 489,218 -8.83%
NOSH 386,999 348,800 386,766 385,532 385,045 385,354 385,211 0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.78% -2.42% -3.13% -28.34% -39.74% -25.25% 85.20% -
ROE -0.63% -0.46% -1.21% -1.74% -9.49% -2.03% 14.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.81 11.96 14.84 6.89 26.56 10.68 22.11 -10.18%
EPS -0.70 -0.50 -1.33 -1.97 -10.63 -2.54 18.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.10 1.13 1.12 1.25 1.27 -9.11%
Adjusted Per Share Value based on latest NOSH - 385,532
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.50 2.58 3.55 1.64 6.32 2.54 5.26 -9.85%
EPS -0.17 -0.11 -0.32 -0.47 -2.53 -0.60 4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.2349 0.2628 0.2691 0.2664 0.2976 0.3022 -8.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.44 0.41 0.24 0.23 0.30 0.34 -
P/RPS 3.19 3.68 2.76 3.48 0.87 2.81 1.54 62.28%
P/EPS -86.03 -88.00 -30.83 -12.18 -2.16 -11.81 1.84 -
EY -1.16 -1.14 -3.24 -8.21 -46.22 -8.47 54.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.40 0.37 0.21 0.21 0.24 0.27 60.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 25/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.77 0.43 0.47 0.39 0.25 0.25 0.32 -
P/RPS 4.09 3.60 3.17 5.66 0.94 2.34 1.45 99.25%
P/EPS -110.41 -86.00 -35.34 -19.80 -2.35 -9.84 1.73 -
EY -0.91 -1.16 -2.83 -5.05 -42.53 -10.16 57.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.39 0.43 0.35 0.22 0.20 0.25 98.28%

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