[LBICAP] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -58.76%
YoY- 354.53%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 141,106 148,620 126,053 123,574 119,326 120,052 122,260 10.05%
PBT -2,432 4,408 -74,590 10,325 9,724 18,440 -5,569 -42.52%
Tax -3,942 -6,192 -2,456 -6,380 -158 -9,960 5,569 -
NP -6,374 -1,784 -77,046 3,945 9,566 8,480 0 -
-
NP to SH -6,374 -1,784 -77,046 3,945 9,566 8,480 -8,207 -15.54%
-
Tax Rate - 140.47% - 61.79% 1.62% 54.01% - -
Total Cost 147,480 150,404 203,099 119,629 109,760 111,572 122,260 13.35%
-
Net Worth 18,710 21,985 22,460 97,384 99,152 96,647 109,218 -69.25%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 18,710 21,985 22,460 97,384 99,152 96,647 109,218 -69.25%
NOSH 62,367 62,816 62,391 62,426 62,359 62,352 62,410 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -4.52% -1.20% -61.12% 3.19% 8.02% 7.06% 0.00% -
ROE -34.07% -8.11% -343.02% 4.05% 9.65% 8.77% -7.51% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 226.25 236.59 202.04 197.95 191.35 192.54 195.90 10.10%
EPS -10.22 -2.84 -123.50 6.32 15.34 13.60 -13.15 -15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.35 0.36 1.56 1.59 1.55 1.75 -69.24%
Adjusted Per Share Value based on latest NOSH - 62,465
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 124.30 130.92 111.04 108.86 105.12 105.76 107.70 10.05%
EPS -5.62 -1.57 -67.87 3.48 8.43 7.47 -7.23 -15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1648 0.1937 0.1979 0.8579 0.8735 0.8514 0.9621 -69.25%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.88 0.55 0.69 0.74 0.96 0.94 0.99 -
P/RPS 0.39 0.23 0.34 0.37 0.50 0.49 0.51 -16.41%
P/EPS -8.61 -19.37 -0.56 11.71 6.26 6.91 -7.53 9.37%
EY -11.61 -5.16 -178.97 8.54 15.98 14.47 -13.28 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 1.57 1.92 0.47 0.60 0.61 0.57 198.74%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 26/05/03 27/02/03 21/11/02 29/08/02 31/05/02 27/02/02 -
Price 1.00 0.70 0.66 0.71 0.85 1.02 0.95 -
P/RPS 0.44 0.30 0.33 0.36 0.44 0.53 0.48 -5.65%
P/EPS -9.78 -24.65 -0.53 11.23 5.54 7.50 -7.22 22.49%
EY -10.22 -4.06 -187.10 8.90 18.05 13.33 -13.84 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.00 1.83 0.46 0.53 0.66 0.54 237.40%

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