[LEBTECH] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 89.68%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 126,639 161,264 272,543 11,188 43,473 97,608 126,350 0.03%
PBT 7,396 22,108 32,347 -11,520 -111,651 -64,238 3,224 14.83%
Tax -4,228 -6,830 -10,677 0 51 -1,678 -3,224 4.61%
NP 3,168 15,278 21,670 -11,520 -111,600 -65,916 0 -
-
NP to SH 3,168 15,278 22,170 -11,520 -111,600 -65,916 -1,976 -
-
Tax Rate 57.17% 30.89% 33.01% - - - 100.00% -
Total Cost 123,471 145,986 250,873 22,708 155,073 163,524 126,350 -0.38%
-
Net Worth 114,398 113,250 70,958 -161,279 -142,862 -30,043 4,861 69.24%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,414 2,723 - - - - - -
Div Payout % 107.79% 17.83% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 114,398 113,250 70,958 -161,279 -142,862 -30,043 4,861 69.24%
NOSH 136,594 136,167 121,213 48,000 48,311 46,348 24,186 33.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.50% 9.47% 7.95% -102.97% -256.71% -67.53% 0.00% -
ROE 2.77% 13.49% 31.24% 0.00% 0.00% 0.00% -40.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 92.71 118.43 224.84 23.31 89.98 210.60 522.40 -25.02%
EPS 2.32 11.22 18.29 24.00 -231.00 -142.00 -8.17 -
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8375 0.8317 0.5854 -3.36 -2.9571 -0.6482 0.201 26.83%
Adjusted Per Share Value based on latest NOSH - 341
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 92.79 118.16 199.69 8.20 31.85 71.52 92.57 0.03%
EPS 2.32 11.19 16.24 -8.44 -81.77 -48.30 -1.45 -
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8382 0.8298 0.5199 -1.1817 -1.0467 -0.2201 0.0356 69.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.20 4.80 6.95 0.24 0.24 0.86 0.98 -
P/RPS 3.45 4.05 3.09 0.00 0.27 0.41 0.19 62.08%
P/EPS 137.97 42.78 38.00 0.00 -0.10 -0.60 -12.00 -
EY 0.72 2.34 2.63 0.00 -962.50 -165.37 -8.34 -
DY 0.78 0.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 5.77 11.87 0.00 0.00 0.00 4.88 -3.99%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 16/02/05 27/02/04 03/03/03 28/02/02 28/02/01 -
Price 3.18 4.14 6.70 0.24 0.24 0.40 1.24 -
P/RPS 3.43 3.50 2.98 0.00 0.27 0.19 0.24 55.74%
P/EPS 137.11 36.90 36.63 0.00 -0.10 -0.28 -15.18 -
EY 0.73 2.71 2.73 0.00 -962.50 -355.54 -6.59 -
DY 0.79 0.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 4.98 11.45 0.00 0.00 0.00 6.17 -7.75%

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