[LBS] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -77.14%
YoY- -28.06%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 79,713 41,709 41,167 97,641 50,878 122,346 118,665 -6.41%
PBT 4,931 -3,213 -9,434 8,914 2,150 24,221 20,289 -20.99%
Tax 558 2,203 -960 -3,890 -684 -9,063 -5,985 -
NP 5,489 -1,010 -10,394 5,024 1,466 15,158 14,304 -14.74%
-
NP to SH 4,153 -1,744 -9,788 836 1,162 11,744 14,304 -18.61%
-
Tax Rate -11.32% - - 43.64% 31.81% 37.42% 29.50% -
Total Cost 74,224 42,719 51,561 92,617 49,412 107,188 104,361 -5.51%
-
Net Worth 403,763 380,192 481,692 383,799 387,819 326,522 290,847 5.61%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 403,763 380,192 481,692 383,799 387,819 326,522 290,847 5.61%
NOSH 384,537 348,800 385,354 380,000 372,903 381,451 366,769 0.79%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.89% -2.42% -25.25% 5.15% 2.88% 12.39% 12.05% -
ROE 1.03% -0.46% -2.03% 0.22% 0.30% 3.60% 4.92% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.73 11.96 10.68 25.70 13.64 32.07 32.35 -7.14%
EPS 1.08 -0.50 -2.54 0.22 0.31 3.17 3.90 -19.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.09 1.25 1.01 1.04 0.856 0.793 4.78%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.92 2.58 2.54 6.03 3.14 7.56 7.33 -6.42%
EPS 0.26 -0.11 -0.60 0.05 0.07 0.73 0.88 -18.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2494 0.2349 0.2976 0.2371 0.2396 0.2017 0.1797 5.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.50 0.44 0.30 0.67 0.47 0.63 1.19 -
P/RPS 2.41 3.68 2.81 2.61 3.44 1.96 3.68 -6.80%
P/EPS 46.30 -88.00 -11.81 304.55 150.83 20.46 30.51 7.19%
EY 2.16 -1.14 -8.47 0.33 0.66 4.89 3.28 -6.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.24 0.66 0.45 0.74 1.50 -17.28%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 26/11/08 26/11/07 29/11/06 28/11/05 24/11/04 -
Price 0.59 0.43 0.25 0.57 0.52 0.48 1.16 -
P/RPS 2.85 3.60 2.34 2.22 3.81 1.50 3.59 -3.77%
P/EPS 54.63 -86.00 -9.84 259.09 166.88 15.59 29.74 10.66%
EY 1.83 -1.16 -10.16 0.39 0.60 6.41 3.36 -9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.20 0.56 0.50 0.56 1.46 -14.75%

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