[LBICAP] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 125.61%
YoY- 401.89%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 37,155 126,053 92,681 59,663 30,013 122,260 93,555 -46.00%
PBT 1,102 -74,590 7,744 4,862 4,610 -5,569 2,848 -46.93%
Tax -1,548 -2,456 -4,785 -79 -2,490 5,569 -2,197 -20.83%
NP -446 -77,046 2,959 4,783 2,120 0 651 -
-
NP to SH -446 -77,046 2,959 4,783 2,120 -8,207 651 -
-
Tax Rate 140.47% - 61.79% 1.62% 54.01% - 77.14% -
Total Cost 37,601 203,099 89,722 54,880 27,893 122,260 92,904 -45.31%
-
Net Worth 21,985 22,460 97,384 99,152 96,647 109,218 110,169 -65.88%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 21,985 22,460 97,384 99,152 96,647 109,218 110,169 -65.88%
NOSH 62,816 62,391 62,426 62,359 62,352 62,410 62,596 0.23%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -1.20% -61.12% 3.19% 8.02% 7.06% 0.00% 0.70% -
ROE -2.03% -343.02% 3.04% 4.82% 2.19% -7.51% 0.59% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 59.15 202.04 148.47 95.68 48.13 195.90 149.46 -46.12%
EPS -0.71 -123.50 4.74 7.67 3.40 -13.15 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 1.56 1.59 1.55 1.75 1.76 -65.96%
Adjusted Per Share Value based on latest NOSH - 62,442
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 32.73 111.04 81.64 52.56 26.44 107.70 82.41 -45.99%
EPS -0.39 -67.87 2.61 4.21 1.87 -7.23 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.1979 0.8579 0.8735 0.8514 0.9621 0.9705 -65.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.55 0.69 0.74 0.96 0.94 0.99 0.81 -
P/RPS 0.93 0.34 0.50 1.00 1.95 0.51 0.54 43.72%
P/EPS -77.46 -0.56 15.61 12.52 27.65 -7.53 77.88 -
EY -1.29 -178.97 6.41 7.99 3.62 -13.28 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.92 0.47 0.60 0.61 0.57 0.46 126.85%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 21/11/02 29/08/02 31/05/02 27/02/02 13/11/01 -
Price 0.70 0.66 0.71 0.85 1.02 0.95 0.96 -
P/RPS 1.18 0.33 0.48 0.89 2.12 0.48 0.64 50.41%
P/EPS -98.59 -0.53 14.98 11.08 30.00 -7.22 92.31 -
EY -1.01 -187.10 6.68 9.02 3.33 -13.84 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.83 0.46 0.53 0.66 0.54 0.55 136.65%

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