[LBICAP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 305.43%
YoY- -34.99%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 21,602 102,849 76,230 46,186 22,878 146,753 102,342 -64.58%
PBT 3,705 14,576 10,326 4,580 1,368 5,735 8,975 -44.58%
Tax -936 -3,904 -2,744 -1,272 -595 -3,120 -1,890 -37.43%
NP 2,769 10,672 7,582 3,308 773 2,615 7,085 -46.57%
-
NP to SH 2,769 10,953 7,408 3,134 773 2,615 7,085 -46.57%
-
Tax Rate 25.26% 26.78% 26.57% 27.77% 43.49% 54.40% 21.06% -
Total Cost 18,833 92,177 68,648 42,878 22,105 144,138 95,257 -66.09%
-
Net Worth 50,974 47,919 45,444 41,368 0 40,043 31,696 37.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,111 3,112 - - - - -
Div Payout % - 28.41% 42.02% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 50,974 47,919 45,444 41,368 0 40,043 31,696 37.30%
NOSH 62,931 62,233 62,252 62,680 64,416 62,568 62,149 0.83%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.82% 10.38% 9.95% 7.16% 3.38% 1.78% 6.92% -
ROE 5.43% 22.86% 16.30% 7.58% 0.00% 6.53% 22.35% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.33 165.26 122.45 73.69 35.52 234.55 164.67 -64.87%
EPS 4.40 17.60 11.90 5.00 1.50 4.20 11.40 -47.01%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.73 0.66 0.00 0.64 0.51 36.16%
Adjusted Per Share Value based on latest NOSH - 62,131
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.80 89.51 66.34 40.19 19.91 127.71 89.06 -64.58%
EPS 2.41 9.53 6.45 2.73 0.67 2.28 6.17 -46.59%
DPS 0.00 2.71 2.71 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.417 0.3955 0.36 0.00 0.3485 0.2758 37.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.53 0.51 0.54 0.48 0.60 0.80 0.81 -
P/RPS 1.54 0.31 0.44 0.65 1.69 0.34 0.49 114.71%
P/EPS 12.05 2.90 4.54 9.60 50.00 19.14 7.11 42.19%
EY 8.30 34.51 22.04 10.42 2.00 5.22 14.07 -29.68%
DY 0.00 9.80 9.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.74 0.73 0.00 1.25 1.59 -44.94%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 27/02/06 25/11/05 26/08/05 27/05/05 28/02/05 22/11/04 -
Price 0.54 0.54 0.55 0.55 0.48 0.61 0.78 -
P/RPS 1.57 0.33 0.45 0.75 1.35 0.26 0.47 123.62%
P/EPS 12.27 3.07 4.62 11.00 40.00 14.60 6.84 47.68%
EY 8.15 32.59 21.64 9.09 2.50 6.85 14.62 -32.29%
DY 0.00 9.26 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.75 0.83 0.00 0.95 1.53 -42.36%

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