[LEBTECH] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 167.26%
YoY- 285.73%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 32,108 56,097 79,885 142,144 9,073 27,274 39,005 -3.18%
PBT 2,483 4,738 10,611 23,022 -8,632 -4,379 -11,433 -
Tax -756 -1,495 -3,368 -7,425 -35 3 11,433 -
NP 1,727 3,243 7,243 15,597 -8,667 -4,376 0 -
-
NP to SH 1,727 3,243 7,243 16,097 -8,667 -4,376 -12,113 -
-
Tax Rate 30.45% 31.55% 31.74% 32.25% - - - -
Total Cost 30,381 52,854 72,642 126,547 17,740 31,650 39,005 -4.07%
-
Net Worth 115,613 116,652 92,596 64,913 -159,604 -36,187 20,095 33.84%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 3,406 2,717 - - - - -
Div Payout % - 105.04% 37.52% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 115,613 116,652 92,596 64,913 -159,604 -36,187 20,095 33.84%
NOSH 135,984 136,260 135,891 122,317 48,364 48,353 43,291 21.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.38% 5.78% 9.07% 10.97% -95.53% -16.04% 0.00% -
ROE 1.49% 2.78% 7.82% 24.80% 0.00% 0.00% -60.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.61 41.17 58.79 116.21 18.76 56.41 90.10 -19.99%
EPS 1.27 2.38 5.33 13.16 -17.92 -9.05 -27.98 -
DPS 0.00 2.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8502 0.8561 0.6814 0.5307 -3.30 -0.7484 0.4642 10.60%
Adjusted Per Share Value based on latest NOSH - 118,517
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 68.11 118.99 169.45 301.52 19.25 57.85 82.74 -3.18%
EPS 3.66 6.88 15.36 34.15 -18.38 -9.28 -25.69 -
DPS 0.00 7.23 5.77 0.00 0.00 0.00 0.00 -
NAPS 2.4524 2.4744 1.9642 1.377 -3.3855 -0.7676 0.4263 33.84%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 -
Price 3.00 4.10 5.60 7.00 0.24 0.24 1.04 -
P/RPS 12.71 9.96 9.53 6.02 0.00 0.43 1.15 49.22%
P/EPS 236.22 172.27 105.07 53.19 0.00 -2.65 -3.72 -
EY 0.42 0.58 0.95 1.88 0.00 -37.71 -26.90 -
DY 0.00 0.61 0.36 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 4.79 8.22 13.19 0.00 0.00 2.24 7.87%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 26/08/05 25/08/04 29/08/03 30/08/02 17/09/01 -
Price 2.96 4.00 5.15 7.00 0.24 0.24 1.05 -
P/RPS 12.54 9.72 8.76 6.02 0.00 0.43 1.17 48.45%
P/EPS 233.07 168.07 96.62 53.19 0.00 -2.65 -3.75 -
EY 0.43 0.60 1.03 1.88 0.00 -37.71 -26.65 -
DY 0.00 0.63 0.39 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 4.67 7.56 13.19 0.00 0.00 2.26 7.45%

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