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

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 29.59%
YoY- 23.55%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 31,576 90,764 129,658 96,095 81,783 81,152 1,940 59.15%
PBT 3,032 5,281 20,720 15,704 12,161 12,111 -9,227 -
Tax -2,871 -2,330 -7,694 -5,133 -3,605 -5,209 9,227 -
NP 161 2,951 13,026 10,571 8,556 6,902 0 -
-
NP to SH 3,657 1,238 11,440 10,571 8,556 6,902 -9,196 -
-
Tax Rate 94.69% 44.12% 37.13% 32.69% 29.64% 43.01% - -
Total Cost 31,415 87,813 116,632 85,524 73,227 74,250 1,940 59.02%
-
Net Worth 384,947 387,096 322,208 304,736 196,928 165,255 -281,571 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 384,947 387,096 322,208 304,736 196,928 165,255 -281,571 -
NOSH 384,947 387,096 374,225 364,517 280,524 280,569 29,954 53.01%
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 0.51% 3.25% 10.05% 11.00% 10.46% 8.51% 0.00% -
ROE 0.95% 0.32% 3.55% 3.47% 4.34% 4.18% 0.00% -
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 8.20 23.45 34.65 26.36 29.15 28.92 6.48 3.99%
EPS 0.95 0.33 3.03 2.90 3.05 2.46 -30.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.861 0.836 0.702 0.589 -9.40 -
Adjusted Per Share Value based on latest NOSH - 364,517
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.00 5.74 8.20 6.08 5.18 5.14 0.12 59.78%
EPS 0.23 0.08 0.72 0.67 0.54 0.44 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2436 0.245 0.2039 0.1928 0.1246 0.1046 -0.1782 -
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 28/06/02 - -
Price 0.79 0.58 0.79 1.44 0.89 1.00 0.00 -
P/RPS 9.63 2.47 2.28 5.46 3.05 3.46 0.00 -
P/EPS 83.16 181.35 25.84 49.66 29.18 40.65 0.00 -
EY 1.20 0.55 3.87 2.01 3.43 2.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.58 0.92 1.72 1.27 1.70 0.00 -
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 28/08/06 29/08/05 25/08/04 29/08/03 19/08/02 28/08/01 -
Price 0.63 0.49 0.79 1.29 1.18 0.97 0.00 -
P/RPS 7.68 2.09 2.28 4.89 4.05 3.35 0.00 -
P/EPS 66.32 153.21 25.84 44.48 38.69 39.43 0.00 -
EY 1.51 0.65 3.87 2.25 2.58 2.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.92 1.54 1.68 1.65 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