[LBS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 101.96%
YoY- 100.7%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 150,483 79,713 70,814 39,902 72,788 41,709 57,408 89.77%
PBT 24,934 4,931 -4,370 1,506 3,070 -3,213 1,242 634.63%
Tax -5,612 558 5,049 -908 -3,639 2,203 -3,041 50.28%
NP 19,322 5,489 679 598 -569 -1,010 -1,799 -
-
NP to SH 11,189 4,153 1,117 53 -2,699 -1,744 -5,144 -
-
Tax Rate 22.51% -11.32% - 60.29% 118.53% - 244.85% -
Total Cost 131,161 74,224 70,135 39,304 73,357 42,719 59,207 69.69%
-
Net Worth 387,062 403,763 404,431 556,499 425,699 380,192 425,443 -6.09%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 387,062 403,763 404,431 556,499 425,699 380,192 425,443 -6.09%
NOSH 387,062 384,537 385,172 530,000 386,999 348,800 386,766 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.84% 6.89% 0.96% 1.50% -0.78% -2.42% -3.13% -
ROE 2.89% 1.03% 0.28% 0.01% -0.63% -0.46% -1.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.88 20.73 18.39 7.53 18.81 11.96 14.84 89.71%
EPS 2.89 1.08 0.29 0.01 -0.70 -0.50 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 1.05 1.05 1.10 1.09 1.10 -6.14%
Adjusted Per Share Value based on latest NOSH - 530,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.52 5.04 4.48 2.53 4.61 2.64 3.63 89.84%
EPS 0.71 0.26 0.07 0.00 -0.17 -0.11 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2449 0.2555 0.2559 0.3522 0.2694 0.2406 0.2692 -6.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.58 0.50 0.50 0.62 0.60 0.44 0.41 -
P/RPS 1.49 2.41 2.72 8.24 3.19 3.68 2.76 -33.62%
P/EPS 20.06 46.30 172.41 6,200.00 -86.03 -88.00 -30.83 -
EY 4.98 2.16 0.58 0.02 -1.16 -1.14 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.48 0.59 0.55 0.40 0.37 34.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 31/05/10 23/02/10 30/11/09 27/08/09 -
Price 0.58 0.59 0.49 0.49 0.77 0.43 0.47 -
P/RPS 1.49 2.85 2.67 6.51 4.09 3.60 3.17 -39.46%
P/EPS 20.06 54.63 168.97 4,900.00 -110.41 -86.00 -35.34 -
EY 4.98 1.83 0.59 0.02 -0.91 -1.16 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.47 0.47 0.70 0.39 0.43 22.01%

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