[LBS] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -13.01%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 99,987 124,759 111,471 107,501 64,202 288,386 2,259 88.02%
PBT 1,033 11,985 21,342 10,484 13,681 47,424 -10,125 -
Tax 1,371 -4,250 -8,365 -1,632 -5,467 -47,424 10,125 -28.32%
NP 2,404 7,735 12,977 8,852 8,214 0 0 -
-
NP to SH 163 4,490 12,977 8,852 8,033 -137,685 -8,387 -
-
Tax Rate -132.72% 35.46% 39.20% 15.57% 39.96% 100.00% - -
Total Cost 97,583 117,024 98,494 98,649 55,988 288,386 2,259 87.26%
-
Net Worth 368,279 396,828 307,180 225,982 182,044 331,355 -153,362 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 368,279 396,828 307,180 225,982 182,044 331,355 -153,362 -
NOSH 371,999 380,833 370,542 302,116 274,163 650,992 29,953 52.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.40% 6.20% 11.64% 8.23% 12.79% 0.00% 0.00% -
ROE 0.04% 1.13% 4.22% 3.92% 4.41% -41.55% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.88 32.76 30.08 35.58 23.42 44.30 7.54 23.58%
EPS 0.05 1.18 3.50 2.93 2.93 21.15 -28.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.042 0.829 0.748 0.664 0.509 -5.12 -
Adjusted Per Share Value based on latest NOSH - 302,116
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.18 7.71 6.89 6.64 3.97 17.81 0.14 87.93%
EPS 0.01 0.28 0.80 0.55 0.50 -8.51 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2451 0.1898 0.1396 0.1125 0.2047 -0.0947 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.52 0.41 1.18 1.38 0.81 0.00 0.00 -
P/RPS 1.93 1.25 3.92 3.88 3.46 0.00 0.00 -
P/EPS 1,186.75 34.78 33.69 47.10 27.65 0.00 0.00 -
EY 0.08 2.88 2.97 2.12 3.62 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.39 1.42 1.84 1.22 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 25/02/05 26/02/04 27/02/03 28/02/02 26/02/01 -
Price 0.69 0.56 1.14 1.89 0.69 1.13 0.00 -
P/RPS 2.57 1.71 3.79 5.31 2.95 0.00 0.00 -
P/EPS 1,574.72 47.50 32.55 64.51 23.55 0.00 0.00 -
EY 0.06 2.11 3.07 1.55 4.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 1.38 2.53 1.04 2.07 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