[LBICAP] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -43.12%
YoY- 251.27%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 91,512 146,753 136,456 111,928 81,844 109,734 126,552 -19.42%
PBT 5,472 5,735 11,966 10,446 16,028 30,175 -6,621 -
Tax -2,380 -3,120 -2,520 -804 924 -1,549 -3,464 -22.11%
NP 3,092 2,615 9,446 9,642 16,952 28,626 -10,085 -
-
NP to SH 3,092 2,615 9,446 9,642 16,952 28,626 -10,085 -
-
Tax Rate 43.49% 54.40% 21.06% 7.70% -5.76% 5.13% - -
Total Cost 88,420 144,138 127,009 102,286 64,892 81,108 136,637 -25.16%
-
Net Worth 0 40,043 31,696 30,679 29,292 26,802 17,474 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 0 40,043 31,696 30,679 29,292 26,802 17,474 -
NOSH 64,416 62,568 62,149 62,610 62,323 62,331 62,409 2.13%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.38% 1.78% 6.92% 8.61% 20.71% 26.09% -7.97% -
ROE 0.00% 6.53% 29.80% 31.43% 57.87% 106.80% -57.71% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 142.06 234.55 219.56 178.77 131.32 176.05 202.78 -21.10%
EPS 6.00 4.20 15.20 15.40 27.20 45.90 -16.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.64 0.51 0.49 0.47 0.43 0.28 -
Adjusted Per Share Value based on latest NOSH - 65,111
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 80.62 129.28 120.21 98.60 72.10 96.67 111.48 -19.41%
EPS 2.72 2.30 8.32 8.49 14.93 25.22 -8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3528 0.2792 0.2703 0.258 0.2361 0.1539 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.60 0.80 0.81 0.80 0.83 0.91 1.02 -
P/RPS 0.42 0.34 0.37 0.45 0.63 0.52 0.50 -10.96%
P/EPS 12.50 19.14 5.33 5.19 3.05 1.98 -6.31 -
EY 8.00 5.22 18.77 19.25 32.77 50.47 -15.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.25 1.59 1.63 1.77 2.12 3.64 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 22/11/04 26/08/04 26/05/04 27/02/04 08/01/04 -
Price 0.48 0.61 0.78 0.78 0.75 0.88 0.93 -
P/RPS 0.34 0.26 0.36 0.44 0.57 0.50 0.46 -18.23%
P/EPS 10.00 14.60 5.13 5.06 2.76 1.92 -5.75 -
EY 10.00 6.85 19.49 19.74 36.27 52.19 -17.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.95 1.53 1.59 1.60 2.05 3.32 -

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