[LBICAP] QoQ Cumulative 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- 46.96%
YoY- 193.67%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 46,186 22,878 146,753 102,342 55,964 20,461 109,734 -43.86%
PBT 4,580 1,368 5,735 8,975 5,223 4,007 30,175 -71.57%
Tax -1,272 -595 -3,120 -1,890 -402 231 -1,549 -12.31%
NP 3,308 773 2,615 7,085 4,821 4,238 28,626 -76.30%
-
NP to SH 3,134 773 2,615 7,085 4,821 4,238 28,626 -77.14%
-
Tax Rate 27.77% 43.49% 54.40% 21.06% 7.70% -5.76% 5.13% -
Total Cost 42,878 22,105 144,138 95,257 51,143 16,223 81,108 -34.64%
-
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 7.58% 0.00% 6.53% 22.35% 15.71% 14.47% 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 73.69 35.52 234.55 164.67 89.38 32.83 176.05 -44.07%
EPS 5.00 1.50 4.20 11.40 7.70 6.80 45.90 -77.22%
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 40.69 20.15 129.28 90.16 49.30 18.02 96.67 -43.86%
EPS 2.76 0.68 2.30 6.24 4.25 3.73 25.22 -77.15%
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 0.65 1.69 0.34 0.49 0.90 2.53 0.52 16.05%
P/EPS 9.60 50.00 19.14 7.11 10.39 12.21 1.98 186.74%
EY 10.42 2.00 5.22 14.07 9.62 8.19 50.47 -65.10%
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 0.75 1.35 0.26 0.47 0.87 2.28 0.50 31.06%
P/EPS 11.00 40.00 14.60 6.84 10.13 11.03 1.92 220.52%
EY 9.09 2.50 6.85 14.62 9.87 9.07 52.19 -68.84%
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