[LEBTECH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.53%
YoY- -10.07%
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,108 49,850 71,922 111,658 48,421 79,381 106,457 -23.02%
PBT 1,185 2,113 5,625 7,584 8,004 2,564 3,994 -18.31%
Tax 0 -554 -925 -1,606 -1,357 -833 -2,288 -
NP 1,185 1,558 4,700 5,977 6,646 1,730 1,706 -5.88%
-
NP to SH 1,185 1,558 4,700 5,977 6,646 1,730 1,706 -5.88%
-
Tax Rate 0.00% 26.22% 16.44% 21.18% 16.95% 32.49% 57.29% -
Total Cost 20,922 48,292 67,222 105,681 41,774 77,650 104,750 -23.52%
-
Net Worth 129,577 132,798 129,605 119,396 111,930 105,452 102,263 4.02%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 129,577 132,798 129,605 119,396 111,930 105,452 102,263 4.02%
NOSH 136,484 136,484 136,484 136,484 136,484 136,631 136,170 0.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.36% 3.13% 6.53% 5.35% 13.73% 2.18% 1.60% -
ROE 0.91% 1.17% 3.63% 5.01% 5.94% 1.64% 1.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.20 36.52 52.70 81.81 35.48 58.10 78.18 -23.05%
EPS 0.87 1.15 3.44 4.37 4.87 1.27 1.25 -5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9494 0.973 0.9496 0.8748 0.8201 0.7718 0.751 3.98%
Adjusted Per Share Value based on latest NOSH - 136,484
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.20 36.52 52.70 81.81 35.48 58.16 78.00 -23.02%
EPS 0.87 1.15 3.44 4.37 4.87 1.27 1.25 -5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9494 0.973 0.9496 0.8748 0.8201 0.7726 0.7493 4.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.54 1.44 1.37 1.43 1.45 1.40 1.14 -
P/RPS 9.51 3.94 2.60 1.75 4.09 2.41 1.46 36.61%
P/EPS 177.32 126.09 39.78 32.65 29.77 110.53 90.96 11.75%
EY 0.56 0.79 2.51 3.06 3.36 0.90 1.10 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.48 1.44 1.63 1.77 1.81 1.52 1.06%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 18/11/14 29/11/13 30/11/12 22/11/11 26/11/10 -
Price 1.51 1.44 1.43 1.38 1.45 1.40 1.14 -
P/RPS 9.32 3.94 2.71 1.69 4.09 2.41 1.46 36.16%
P/EPS 173.87 126.09 41.53 31.51 29.77 110.53 90.96 11.39%
EY 0.58 0.79 2.41 3.17 3.36 0.90 1.10 -10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.48 1.51 1.58 1.77 1.81 1.52 0.75%

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