[LEBTECH] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 47.6%
YoY- 12.24%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 77,565 64,579 689 1,426 3,312 5,671 5,927 456.20%
PBT 14,444 8,578 -341 -2,547 -4,966 -3,666 -104,258 -
Tax -4,370 -3,055 0 -55 0 -35 -1 26766.18%
NP 10,074 5,523 -341 -2,602 -4,966 -3,701 -104,259 -
-
NP to SH 10,074 6,023 -341 -2,602 -4,966 -3,701 -104,259 -
-
Tax Rate 30.25% 35.61% - - - - - -
Total Cost 67,491 59,056 1,030 4,028 8,278 9,372 110,186 -27.89%
-
Net Worth 62,897 57,128 -1,145 -162,504 -159,569 -14,804,000 -142,733 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 62,897 57,128 -1,145 -162,504 -159,569 -14,804,000 -142,733 -
NOSH 118,517 129,248 341 48,364 48,354 4,626,250 48,268 82.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.99% 8.55% -49.49% -182.47% -149.94% -65.26% -1,759.05% -
ROE 16.02% 10.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 65.45 49.96 202.05 2.95 6.85 0.12 12.28 205.43%
EPS 8.50 4.66 100.00 -5.38 -10.27 -0.08 -216.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5307 0.442 -3.36 -3.36 -3.30 -3.20 -2.9571 -
Adjusted Per Share Value based on latest NOSH - 48,364
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 56.83 47.32 0.50 1.04 2.43 4.16 4.34 456.42%
EPS 7.38 4.41 -0.25 -1.91 -3.64 -2.71 -76.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4608 0.4186 -0.0084 -1.1906 -1.1691 -108.4669 -1.0458 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 7.00 6.00 0.24 0.24 0.24 0.24 0.24 -
P/RPS 10.70 12.01 0.00 0.00 0.00 0.00 1.95 211.42%
P/EPS 82.35 128.76 0.00 0.00 0.00 0.00 -0.11 -
EY 1.21 0.78 0.00 0.00 0.00 0.00 -900.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.19 13.57 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 12/05/04 27/02/04 19/12/03 29/08/03 30/05/03 03/03/03 -
Price 7.00 6.10 0.24 0.24 0.24 0.24 0.24 -
P/RPS 10.70 12.21 0.00 0.00 0.00 0.00 1.95 211.42%
P/EPS 82.35 130.90 0.00 0.00 0.00 0.00 -0.11 -
EY 1.21 0.76 0.00 0.00 0.00 0.00 -900.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.19 13.80 0.00 0.00 0.00 0.00 0.00 -

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