[LEBTECH] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.42%
YoY- -40.27%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 106,457 73,809 41,217 61,174 129,520 156,000 253,625 -13.46%
PBT 3,994 3,076 -173 5,049 9,074 21,206 40,173 -31.92%
Tax -2,288 -928 -924 -1,477 -3,094 -6,653 -12,665 -24.80%
NP 1,706 2,148 -1,097 3,572 5,980 14,553 27,508 -37.07%
-
NP to SH 1,706 2,148 -1,097 3,572 5,980 14,553 28,174 -37.32%
-
Tax Rate 57.29% 30.17% - 29.25% 34.10% 31.37% 31.53% -
Total Cost 104,750 71,661 42,314 57,602 123,540 141,446 226,117 -12.03%
-
Net Worth 102,263 0 117,318 117,165 115,492 96,629 69,752 6.58%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 4,544 3,629 - -
Div Payout % - - - - 75.99% 24.94% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 102,263 0 117,318 117,165 115,492 96,629 69,752 6.58%
NOSH 136,170 136,689 137,166 136,683 136,322 136,097 121,372 1.93%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.60% 2.91% -2.66% 5.84% 4.62% 9.33% 10.85% -
ROE 1.67% 0.00% -0.94% 3.05% 5.18% 15.06% 40.39% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 78.18 54.00 30.05 44.76 95.01 114.62 208.96 -15.10%
EPS 1.25 1.57 -0.80 2.61 4.39 10.69 23.21 -38.53%
DPS 0.00 0.00 0.00 0.00 3.33 2.67 0.00 -
NAPS 0.751 0.00 0.8553 0.8572 0.8472 0.71 0.5747 4.55%
Adjusted Per Share Value based on latest NOSH - 136,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 78.00 54.08 30.20 44.82 94.90 114.30 185.83 -13.46%
EPS 1.25 1.57 -0.80 2.62 4.38 10.66 20.64 -37.32%
DPS 0.00 0.00 0.00 0.00 3.33 2.66 0.00 -
NAPS 0.7493 0.00 0.8596 0.8585 0.8462 0.708 0.5111 6.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.14 0.60 1.55 3.06 3.50 4.94 6.90 -
P/RPS 1.46 1.11 5.16 6.84 3.68 4.31 3.30 -12.70%
P/EPS 90.96 38.18 -193.75 117.09 79.79 46.20 29.72 20.48%
EY 1.10 2.62 -0.52 0.85 1.25 2.16 3.36 -16.97%
DY 0.00 0.00 0.00 0.00 0.95 0.54 0.00 -
P/NAPS 1.52 0.00 1.81 3.57 4.13 6.96 12.01 -29.13%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 24/11/09 27/11/08 27/11/07 29/11/06 23/11/05 25/11/04 -
Price 1.14 0.69 1.60 2.84 3.58 4.84 6.70 -
P/RPS 1.46 1.28 5.32 6.35 3.77 4.22 3.21 -12.29%
P/EPS 90.96 43.91 -200.00 108.67 81.61 45.26 28.86 21.07%
EY 1.10 2.28 -0.50 0.92 1.23 2.21 3.46 -17.37%
DY 0.00 0.00 0.00 0.00 0.93 0.55 0.00 -
P/NAPS 1.52 0.00 1.87 3.31 4.23 6.82 11.66 -28.78%

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