[LBS] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 152.08%
YoY- 14.73%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 177,847 209,307 168,177 161,921 146,231 5,672 6,654 72.86%
PBT 12,870 33,234 25,996 23,788 22,344 -16,201 -10,073 -
Tax -5,865 -10,198 -7,268 -9,606 -9,983 16,201 10,073 -
NP 7,005 23,036 18,728 14,182 12,361 0 0 -
-
NP to SH 3,291 20,447 18,728 14,182 12,361 -16,187 -9,061 -
-
Tax Rate 45.57% 30.69% 27.96% 40.38% 44.68% - - -
Total Cost 170,842 186,271 149,449 147,739 133,870 5,672 6,654 71.71%
-
Net Worth 379,883 322,608 289,937 197,143 165,468 -281,773 -139,539 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 379,883 322,608 289,937 197,143 165,468 -281,773 -139,539 -
NOSH 379,883 374,690 346,814 280,831 280,931 29,975 30,203 52.46%
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 3.94% 11.01% 11.14% 8.76% 8.45% 0.00% 0.00% -
ROE 0.87% 6.34% 6.46% 7.19% 7.47% 0.00% 0.00% -
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 46.82 55.86 48.49 57.66 52.05 18.92 22.03 13.38%
EPS 0.87 5.42 5.40 5.05 4.40 -54.00 -30.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.861 0.836 0.702 0.589 -9.40 -4.62 -
Adjusted Per Share Value based on latest NOSH - 280,524
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.99 12.93 10.39 10.00 9.03 0.35 0.41 72.95%
EPS 0.20 1.26 1.16 0.88 0.76 -1.00 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2347 0.1993 0.1791 0.1218 0.1022 -0.1741 -0.0862 -
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 28/06/02 - - -
Price 0.58 0.79 1.44 0.89 1.00 0.00 0.00 -
P/RPS 1.24 1.41 2.97 1.54 1.92 0.00 0.00 -
P/EPS 66.95 14.48 26.67 17.62 22.73 0.00 0.00 -
EY 1.49 6.91 3.75 5.67 4.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.92 1.72 1.27 1.70 0.00 0.00 -
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 28/08/06 29/08/05 25/08/04 29/08/03 19/08/02 28/08/01 29/08/00 -
Price 0.49 0.79 1.29 1.18 0.97 0.00 0.00 -
P/RPS 1.05 1.41 2.66 2.05 1.86 0.00 0.00 -
P/EPS 56.56 14.48 23.89 23.37 22.05 0.00 0.00 -
EY 1.77 6.91 4.19 4.28 4.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.92 1.54 1.68 1.65 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