[LEBTECH] QoQ TTM 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- 0.31%
YoY- -103.2%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 144,259 70,006 11,098 16,336 25,182 35,207 43,473 122.63%
PBT 20,134 724 -11,520 -115,437 -115,904 -113,589 -111,651 -
Tax -7,480 -3,110 -90 -91 13 2,664 51 -
NP 12,654 -2,386 -11,610 -115,528 -115,891 -110,925 -111,600 -
-
NP to SH 13,154 -1,886 -11,610 -115,528 -115,891 -113,576 -111,600 -
-
Tax Rate 37.15% 429.56% - - - - - -
Total Cost 131,605 72,392 22,708 131,864 141,073 146,132 155,073 -10.37%
-
Net Worth 62,897 57,128 -1,145 -162,504 -159,569 -14,804,000 -150,596 -
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 -150,596 -
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 8.77% -3.41% -104.61% -707.20% -460.21% -315.07% -256.71% -
ROE 20.91% -3.30% 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 121.72 54.16 3,254.55 33.78 52.08 0.76 90.07 22.25%
EPS 11.10 -1.46 -3,404.69 -238.87 -239.67 -2.46 -231.21 -
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 -3.12 -
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 105.70 51.29 8.13 11.97 18.45 25.80 31.85 122.65%
EPS 9.64 -1.38 -8.51 -84.65 -84.91 -83.22 -81.77 -
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 -1.1034 -
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 5.75 11.08 0.01 0.71 0.46 31.54 0.27 669.74%
P/EPS 63.07 -411.18 -0.01 -0.10 -0.10 -9.78 -0.10 -
EY 1.59 -0.24 -14,186.22 -995.29 -998.62 -10.23 -963.37 -
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 5.75 11.26 0.01 0.71 0.46 31.54 0.27 669.74%
P/EPS 63.07 -418.04 -0.01 -0.10 -0.10 -9.78 -0.10 -
EY 1.59 -0.24 -14,186.22 -995.29 -998.62 -10.23 -963.37 -
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