[LEBTECH] QoQ Quarter Result on 31-Mar-2012 [#1]

Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -670.51%
YoY- -182.1%
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,056 13,048 13,126 10,142 16,925 13,853 23,335 -18.78%
PBT 921 4,944 1,781 -722 562 488 462 58.06%
Tax -1,140 -1,139 0 121 -640 -148 -236 184.39%
NP -219 3,805 1,781 -601 -78 340 226 -
-
NP to SH -219 3,805 1,781 -601 -78 340 226 -
-
Tax Rate 123.78% 23.04% 0.00% - 113.88% 30.33% 51.08% -
Total Cost 17,275 9,243 11,345 10,743 17,003 13,513 23,109 -17.55%
-
Net Worth 114,182 111,930 108,122 106,321 106,580 104,964 103,640 6.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 114,182 111,930 108,122 106,321 106,580 104,964 103,640 6.63%
NOSH 136,484 136,484 136,484 136,484 136,484 136,000 132,941 1.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.28% 29.16% 13.57% -5.93% -0.46% 2.45% 0.97% -
ROE -0.19% 3.40% 1.65% -0.57% -0.07% 0.32% 0.22% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.50 9.56 9.62 7.43 12.40 10.19 17.55 -20.16%
EPS -0.16 2.79 1.30 -0.44 -0.06 0.25 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8366 0.8201 0.7922 0.779 0.7809 0.7718 0.7796 4.79%
Adjusted Per Share Value based on latest NOSH - 136,484
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.50 9.56 9.62 7.43 12.40 10.15 17.10 -18.77%
EPS -0.16 2.79 1.30 -0.44 -0.06 0.25 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8366 0.8201 0.7922 0.779 0.7809 0.7691 0.7594 6.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.45 1.45 1.35 1.35 1.35 1.40 1.00 -
P/RPS 11.60 15.17 14.04 18.17 10.89 13.74 5.70 60.24%
P/EPS -903.66 52.01 103.46 -306.58 -2,362.22 560.00 588.24 -
EY -0.11 1.92 0.97 -0.33 -0.04 0.18 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.77 1.70 1.73 1.73 1.81 1.28 22.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 22/11/11 24/08/11 -
Price 1.43 1.45 1.35 1.35 1.35 1.40 1.30 -
P/RPS 11.44 15.17 14.04 18.17 10.89 13.74 7.41 33.40%
P/EPS -891.20 52.01 103.46 -306.58 -2,362.22 560.00 764.71 -
EY -0.11 1.92 0.97 -0.33 -0.04 0.18 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.77 1.70 1.73 1.73 1.81 1.67 1.58%

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