[LBICAP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.03%
YoY- 193.67%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 92,372 91,512 146,753 136,456 111,928 81,844 109,734 -10.85%
PBT 9,160 5,472 5,735 11,966 10,446 16,028 30,175 -54.86%
Tax -2,544 -2,380 -3,120 -2,520 -804 924 -1,549 39.24%
NP 6,616 3,092 2,615 9,446 9,642 16,952 28,626 -62.37%
-
NP to SH 6,268 3,092 2,615 9,446 9,642 16,952 28,626 -63.70%
-
Tax Rate 27.77% 43.49% 54.40% 21.06% 7.70% -5.76% 5.13% -
Total Cost 85,756 88,420 144,138 127,009 102,286 64,892 81,108 3.78%
-
Net Worth 41,368 0 40,043 31,696 30,679 29,292 26,802 33.59%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 41,368 0 40,043 31,696 30,679 29,292 26,802 33.59%
NOSH 62,680 64,416 62,568 62,149 62,610 62,323 62,331 0.37%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.16% 3.38% 1.78% 6.92% 8.61% 20.71% 26.09% -
ROE 15.15% 0.00% 6.53% 29.80% 31.43% 57.87% 106.80% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 147.37 142.06 234.55 219.56 178.77 131.32 176.05 -11.18%
EPS 10.00 6.00 4.20 15.20 15.40 27.20 45.90 -63.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.64 0.51 0.49 0.47 0.43 33.09%
Adjusted Per Share Value based on latest NOSH - 62,888
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 81.37 80.62 129.28 120.21 98.60 72.10 96.67 -10.86%
EPS 5.52 2.72 2.30 8.32 8.49 14.93 25.22 -63.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3644 0.00 0.3528 0.2792 0.2703 0.258 0.2361 33.58%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.48 0.60 0.80 0.81 0.80 0.83 0.91 -
P/RPS 0.33 0.42 0.34 0.37 0.45 0.63 0.52 -26.17%
P/EPS 4.80 12.50 19.14 5.33 5.19 3.05 1.98 80.55%
EY 20.83 8.00 5.22 18.77 19.25 32.77 50.47 -44.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 1.25 1.59 1.63 1.77 2.12 -50.90%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 28/02/05 22/11/04 26/08/04 26/05/04 27/02/04 -
Price 0.55 0.48 0.61 0.78 0.78 0.75 0.88 -
P/RPS 0.37 0.34 0.26 0.36 0.44 0.57 0.50 -18.20%
P/EPS 5.50 10.00 14.60 5.13 5.06 2.76 1.92 101.83%
EY 18.18 10.00 6.85 19.49 19.74 36.27 52.19 -50.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.95 1.53 1.59 1.60 2.05 -45.30%

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