[LBS] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -79.56%
YoY- 3.06%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 87,083 79,649 72,082 80,138 65,079 3,732 3,826 68.30%
PBT 7,589 12,514 10,292 11,627 10,233 -6,974 -6,046 -
Tax -3,535 -2,504 -2,135 -6,001 -4,774 6,974 6,046 -
NP 4,054 10,010 8,157 5,626 5,459 0 0 -
-
NP to SH 2,053 9,007 8,157 5,626 5,459 -6,991 -5,937 -
-
Tax Rate 46.58% 20.01% 20.74% 51.61% 46.65% - - -
Total Cost 83,029 69,639 63,925 74,512 59,620 3,732 3,826 66.97%
-
Net Worth 394,609 322,000 269,507 188,752 159,267 -272,048 -128,536 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 6,851 - - - - -
Div Payout % - - 84.00% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 394,609 322,000 269,507 188,752 159,267 -272,048 -128,536 -
NOSH 375,818 375,291 326,280 281,300 281,391 30,004 29,685 52.63%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.66% 12.57% 11.32% 7.02% 8.39% 0.00% 0.00% -
ROE 0.52% 2.80% 3.03% 2.98% 3.43% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 23.17 21.22 22.09 28.49 23.13 12.44 12.89 10.26%
EPS 0.54 2.39 2.50 2.00 1.94 -23.30 -20.00 -
DPS 0.00 0.00 2.10 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.858 0.826 0.671 0.566 -9.067 -4.33 -
Adjusted Per Share Value based on latest NOSH - 281,300
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.38 4.92 4.45 4.95 4.02 0.23 0.24 67.87%
EPS 0.13 0.56 0.50 0.35 0.34 -0.43 -0.37 -
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.2438 0.1989 0.1665 0.1166 0.0984 -0.1681 -0.0794 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 0.69 1.09 2.03 0.64 1.11 0.00 0.00 -
P/RPS 2.98 5.14 9.19 2.25 4.80 0.00 0.00 -
P/EPS 126.31 45.42 81.20 32.00 57.22 0.00 0.00 -
EY 0.79 2.20 1.23 3.13 1.75 0.00 0.00 -
DY 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.27 2.46 0.95 1.96 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 01/06/06 25/05/05 27/05/04 29/05/03 31/05/02 30/05/01 31/05/00 -
Price 0.60 0.90 1.55 0.81 1.03 0.00 0.00 -
P/RPS 2.59 4.24 7.02 2.84 4.45 0.00 0.00 -
P/EPS 109.83 37.50 62.00 40.50 53.09 0.00 0.00 -
EY 0.91 2.67 1.61 2.47 1.88 0.00 0.00 -
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.05 1.88 1.21 1.82 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