[LBS] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 35.31%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 97,641 50,878 122,346 118,665 78,352 63,076 1,573 98.92%
PBT 8,914 2,150 24,221 20,289 16,159 11,462 -8,143 -
Tax -3,890 -684 -9,063 -5,985 -5,983 -4,333 8,143 -
NP 5,024 1,466 15,158 14,304 10,176 7,129 0 -
-
NP to SH 836 1,162 11,744 14,304 10,176 7,129 -8,135 -
-
Tax Rate 43.64% 31.81% 37.42% 29.50% 37.03% 37.80% - -
Total Cost 92,617 49,412 107,188 104,361 68,176 55,947 1,573 97.17%
-
Net Worth 383,799 387,819 326,522 290,847 193,119 170,927 -289,858 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 383,799 387,819 326,522 290,847 193,119 170,927 -289,858 -
NOSH 380,000 372,903 381,451 366,769 281,104 280,669 30,018 52.63%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.15% 2.88% 12.39% 12.05% 12.99% 11.30% 0.00% -
ROE 0.22% 0.30% 3.60% 4.92% 5.27% 4.17% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.70 13.64 32.07 32.35 27.87 22.47 5.24 30.33%
EPS 0.22 0.31 3.17 3.90 3.62 2.54 -27.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.04 0.856 0.793 0.687 0.609 -9.656 -
Adjusted Per Share Value based on latest NOSH - 366,769
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.18 3.22 7.74 7.51 4.96 3.99 0.10 98.77%
EPS 0.05 0.07 0.74 0.91 0.64 0.45 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.2454 0.2066 0.1841 0.1222 0.1082 -0.1834 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.67 0.47 0.63 1.19 1.29 0.76 0.00 -
P/RPS 2.61 3.44 1.96 3.68 4.63 3.38 0.00 -
P/EPS 304.55 150.83 20.46 30.51 35.64 29.92 0.00 -
EY 0.33 0.66 4.89 3.28 2.81 3.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.74 1.50 1.88 1.25 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 29/11/06 28/11/05 24/11/04 19/11/03 25/11/02 28/11/01 -
Price 0.57 0.52 0.48 1.16 1.45 0.80 0.00 -
P/RPS 2.22 3.81 1.50 3.59 5.20 3.56 0.00 -
P/EPS 259.09 166.88 15.59 29.74 40.06 31.50 0.00 -
EY 0.39 0.60 6.41 3.36 2.50 3.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.56 1.46 2.11 1.31 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