[LEBTECH] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -17.09%
YoY- -98.06%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 112,194 159,770 284,288 18,146 54,548 78,010 84,578 4.81%
PBT 9,476 21,222 46,044 -17,264 -8,758 -22,866 8,072 2.70%
Tax -2,990 -6,736 -14,850 -70 6 22,866 -4,044 -4.90%
NP 6,486 14,486 31,194 -17,334 -8,752 0 4,028 8.25%
-
NP to SH 6,486 14,486 32,194 -17,334 -8,752 -24,226 4,028 8.25%
-
Tax Rate 31.55% 31.74% 32.25% - - - 50.10% -
Total Cost 105,708 145,284 253,094 35,480 63,300 78,010 80,550 4.63%
-
Net Worth 116,652 92,596 64,913 -159,604 -36,187 20,095 8,820 53.75%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,813 5,435 - - - - - -
Div Payout % 105.04% 37.52% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 116,652 92,596 64,913 -159,604 -36,187 20,095 8,820 53.75%
NOSH 136,260 135,891 122,317 48,364 48,353 43,291 24,177 33.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.78% 9.07% 10.97% -95.53% -16.04% 0.00% 4.76% -
ROE 5.56% 15.64% 49.59% 0.00% 0.00% -120.55% 45.67% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 82.34 117.57 232.42 37.52 112.81 180.20 349.82 -21.41%
EPS 4.76 10.66 26.32 -35.84 -18.10 -55.96 16.66 -18.83%
DPS 5.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8561 0.6814 0.5307 -3.30 -0.7484 0.4642 0.3648 15.27%
Adjusted Per Share Value based on latest NOSH - 48,354
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 82.20 117.06 208.29 13.30 39.97 57.16 61.97 4.81%
EPS 4.75 10.61 23.59 -12.70 -6.41 -17.75 2.95 8.25%
DPS 4.99 3.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8547 0.6784 0.4756 -1.1694 -0.2651 0.1472 0.0646 53.76%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 4.10 5.60 7.00 0.24 0.24 1.04 1.78 -
P/RPS 4.98 4.76 3.01 0.00 0.21 0.58 0.51 46.17%
P/EPS 86.13 52.53 26.60 0.00 -1.33 -1.86 10.68 41.58%
EY 1.16 1.90 3.76 0.00 -75.42 -53.81 9.36 -29.37%
DY 1.22 0.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 8.22 13.19 0.00 0.00 2.24 4.88 -0.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 25/08/04 29/08/03 30/08/02 17/09/01 15/09/00 -
Price 4.00 5.15 7.00 0.24 0.24 1.05 1.48 -
P/RPS 4.86 4.38 3.01 0.00 0.21 0.58 0.42 50.36%
P/EPS 84.03 48.31 26.60 0.00 -1.33 -1.88 8.88 45.41%
EY 1.19 2.07 3.76 0.00 -75.42 -53.30 11.26 -31.22%
DY 1.25 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 7.56 13.19 0.00 0.00 2.26 4.06 2.35%

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