[LONBISC] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 80.53%
YoY- 11.03%
Quarter Report
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 30,899 13,837 52,744 38,783 23,662 10,292 43,657 -20.53%
PBT 6,055 2,860 11,081 8,458 4,808 1,855 9,113 -23.79%
Tax -774 -507 -2,135 -1,681 -1,054 -100 -534 27.98%
NP 5,281 2,353 8,946 6,777 3,754 1,755 8,579 -27.57%
-
NP to SH 5,281 2,353 8,946 6,777 3,754 1,755 8,579 -27.57%
-
Tax Rate 12.78% 17.73% 19.27% 19.87% 21.92% 5.39% 5.86% -
Total Cost 25,618 11,484 43,798 32,006 19,908 8,537 35,078 -18.85%
-
Net Worth 84,725 73,531 63,200 39,990 39,999 63,419 51,580 39.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,999 1,999 - - 1,663 -
Div Payout % - - 22.36% 29.50% - - 19.39% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 84,725 73,531 63,200 39,990 39,999 63,419 51,580 39.08%
NOSH 63,703 58,825 39,999 39,990 39,999 39,886 33,277 53.99%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 17.09% 17.01% 16.96% 17.47% 15.87% 17.05% 19.65% -
ROE 6.23% 3.20% 14.16% 16.95% 9.39% 2.77% 16.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 48.50 23.52 131.86 96.98 59.16 25.80 131.19 -48.39%
EPS 8.29 4.00 17.89 13.55 9.38 4.40 25.78 -52.96%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 1.33 1.25 1.58 1.00 1.00 1.59 1.55 -9.67%
Adjusted Per Share Value based on latest NOSH - 39,988
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.63 4.76 18.14 13.34 8.14 3.54 15.01 -20.49%
EPS 1.82 0.81 3.08 2.33 1.29 0.60 2.95 -27.46%
DPS 0.00 0.00 0.69 0.69 0.00 0.00 0.57 -
NAPS 0.2914 0.2529 0.2173 0.1375 0.1376 0.2181 0.1774 39.09%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.34 2.12 1.94 2.00 1.94 1.99 2.15 -
P/RPS 4.82 9.01 1.47 2.06 3.28 7.71 1.64 104.77%
P/EPS 28.23 53.00 8.67 11.80 20.67 45.23 8.34 124.93%
EY 3.54 1.89 11.53 8.47 4.84 2.21 11.99 -55.56%
DY 0.00 0.00 2.58 2.50 0.00 0.00 2.33 -
P/NAPS 1.76 1.70 1.23 2.00 1.94 1.25 1.39 16.98%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 14/11/03 29/08/03 23/05/03 10/03/03 21/10/02 23/08/02 -
Price 2.48 2.36 2.30 2.25 2.03 2.02 2.10 -
P/RPS 5.11 10.03 1.74 2.32 3.43 7.83 1.60 116.41%
P/EPS 29.92 59.00 10.28 13.28 21.63 45.91 8.15 137.41%
EY 3.34 1.69 9.72 7.53 4.62 2.18 12.28 -57.92%
DY 0.00 0.00 2.17 2.22 0.00 0.00 2.38 -
P/NAPS 1.86 1.89 1.46 2.25 2.03 1.27 1.35 23.74%

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