[LBS] QoQ TTM 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- -40.51%
YoY- 112.42%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 198,476 227,947 227,405 255,167 261,254 261,344 317,818 -26.87%
PBT -6,558 -64,735 -70,956 881 10,294 65,908 84,256 -
Tax -4,350 13,756 10,593 13,119 12,561 1,680 -1,250 129.12%
NP -10,908 -50,979 -60,363 14,000 22,855 67,588 83,006 -
-
NP to SH -17,182 -55,420 -63,464 12,790 21,499 62,850 73,474 -
-
Tax Rate - - - -1,489.10% -122.02% -2.55% 1.48% -
Total Cost 209,384 278,926 287,768 241,167 238,399 193,756 234,812 -7.33%
-
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 -5.50% -22.36% -26.54% 5.49% 8.75% 25.86% 26.12% -
ROE -4.04% -14.58% -14.92% 2.94% 4.99% 13.05% 15.02% -
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 51.29 65.35 58.80 66.19 67.85 67.82 82.50 -27.09%
EPS -4.44 -15.89 -16.41 3.32 5.58 16.31 19.07 -
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 12.56 14.42 14.39 16.15 16.53 16.54 20.11 -26.87%
EPS -1.09 -3.51 -4.02 0.81 1.36 3.98 4.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2694 0.2406 0.2692 0.2757 0.2729 0.3048 0.3096 -8.83%
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 1.17 0.67 0.70 0.36 0.34 0.44 0.41 100.80%
P/EPS -13.51 -2.77 -2.50 7.23 4.12 1.84 1.78 -
EY -7.40 -36.11 -40.02 13.82 24.28 54.37 56.10 -
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 1.50 0.66 0.80 0.59 0.37 0.37 0.39 144.87%
P/EPS -17.34 -2.71 -2.86 11.76 4.48 1.53 1.68 -
EY -5.77 -36.95 -34.91 8.51 22.33 65.24 59.61 -
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