[LBS] QoQ TTM 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- 69.0%
YoY- -179.92%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 263,217 225,213 211,807 198,476 227,947 227,405 255,167 2.09%
PBT 5,137 -3,007 2,605 -6,558 -64,735 -70,956 881 223.61%
Tax 1,060 2,705 -5,385 -4,350 13,756 10,593 13,119 -81.28%
NP 6,197 -302 -2,780 -10,908 -50,979 -60,363 14,000 -41.88%
-
NP to SH 2,624 -3,273 -9,534 -17,182 -55,420 -63,464 12,790 -65.18%
-
Tax Rate -20.63% - 206.72% - - - -1,489.10% -
Total Cost 257,020 225,515 214,587 209,384 278,926 287,768 241,167 4.33%
-
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 2.35% -0.13% -1.31% -5.50% -22.36% -26.54% 5.49% -
ROE 0.65% -0.81% -1.71% -4.04% -14.58% -14.92% 2.94% -
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 68.45 58.47 39.96 51.29 65.35 58.80 66.19 2.26%
EPS 0.68 -0.85 -1.80 -4.44 -15.89 -16.41 3.32 -65.21%
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 16.26 13.91 13.08 12.26 14.08 14.05 15.76 2.10%
EPS 0.16 -0.20 -0.59 -1.06 -3.42 -3.92 0.79 -65.47%
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 0.73 0.86 1.55 1.17 0.67 0.70 0.36 60.13%
P/EPS 73.27 -58.84 -34.47 -13.51 -2.77 -2.50 7.23 367.64%
EY 1.36 -1.70 -2.90 -7.40 -36.11 -40.02 13.82 -78.65%
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 0.86 0.84 1.23 1.50 0.66 0.80 0.59 28.52%
P/EPS 86.46 -57.66 -27.24 -17.34 -2.71 -2.86 11.76 277.64%
EY 1.16 -1.73 -3.67 -5.77 -36.95 -34.91 8.51 -73.48%
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