[LEBTECH] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.46%
YoY- -48.35%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 41,217 61,174 129,520 156,000 253,625 13,998 50,061 -3.18%
PBT -173 5,049 9,074 21,206 40,173 -14,905 -9,857 -48.99%
Tax -924 -1,477 -3,094 -6,653 -12,665 -120 69 -
NP -1,097 3,572 5,980 14,553 27,508 -15,025 -9,788 -30.54%
-
NP to SH -1,097 3,572 5,980 14,553 28,174 -15,025 -9,788 -30.54%
-
Tax Rate - 29.25% 34.10% 31.37% 31.53% - - -
Total Cost 42,314 57,602 123,540 141,446 226,117 29,023 59,849 -5.60%
-
Net Worth 117,318 117,165 115,492 96,629 69,752 -162,505 -39,171 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 4,544 3,629 - - - -
Div Payout % - - 75.99% 24.94% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 117,318 117,165 115,492 96,629 69,752 -162,505 -39,171 -
NOSH 137,166 136,683 136,322 136,097 121,372 48,364 48,359 18.95%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -2.66% 5.84% 4.62% 9.33% 10.85% -107.33% -19.55% -
ROE -0.94% 3.05% 5.18% 15.06% 40.39% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.05 44.76 95.01 114.62 208.96 28.94 103.52 -18.61%
EPS -0.80 2.61 4.39 10.69 23.21 -31.07 -20.24 -41.60%
DPS 0.00 0.00 3.33 2.67 0.00 0.00 0.00 -
NAPS 0.8553 0.8572 0.8472 0.71 0.5747 -3.36 -0.81 -
Adjusted Per Share Value based on latest NOSH - 136,505
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.20 44.82 94.90 114.30 185.83 10.26 36.68 -3.18%
EPS -0.80 2.62 4.38 10.66 20.64 -11.01 -7.17 -30.59%
DPS 0.00 0.00 3.33 2.66 0.00 0.00 0.00 -
NAPS 0.8596 0.8585 0.8462 0.708 0.5111 -1.1907 -0.287 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.55 3.06 3.50 4.94 6.90 0.24 0.24 -
P/RPS 5.16 6.84 3.68 4.31 3.30 0.00 0.23 67.86%
P/EPS -193.75 117.09 79.79 46.20 29.72 0.00 -1.19 133.49%
EY -0.52 0.85 1.25 2.16 3.36 0.00 -84.33 -57.14%
DY 0.00 0.00 0.95 0.54 0.00 0.00 0.00 -
P/NAPS 1.81 3.57 4.13 6.96 12.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 29/11/06 23/11/05 25/11/04 19/12/03 29/11/02 -
Price 1.60 2.84 3.58 4.84 6.70 0.24 0.24 -
P/RPS 5.32 6.35 3.77 4.22 3.21 0.00 0.23 68.71%
P/EPS -200.00 108.67 81.61 45.26 28.86 0.00 -1.19 134.73%
EY -0.50 0.92 1.23 2.21 3.46 0.00 -84.33 -57.42%
DY 0.00 0.00 0.93 0.55 0.00 0.00 0.00 -
P/NAPS 1.87 3.31 4.23 6.82 11.66 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