[LBICAP] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1360.68%
YoY- 70.8%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 92,681 59,663 30,013 122,260 93,555 60,430 29,856 112.65%
PBT 7,744 4,862 4,610 -5,569 2,848 2,217 1,433 207.63%
Tax -4,785 -79 -2,490 5,569 -2,197 -1,264 -582 306.83%
NP 2,959 4,783 2,120 0 651 953 851 129.34%
-
NP to SH 2,959 4,783 2,120 -8,207 651 953 851 129.34%
-
Tax Rate 61.79% 1.62% 54.01% - 77.14% 57.01% 40.61% -
Total Cost 89,722 54,880 27,893 122,260 92,904 59,477 29,005 112.15%
-
Net Worth 97,384 99,152 96,647 109,218 110,169 113,724 123,269 -14.52%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 97,384 99,152 96,647 109,218 110,169 113,724 123,269 -14.52%
NOSH 62,426 62,359 62,352 62,410 62,596 63,533 62,573 -0.15%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.19% 8.02% 7.06% 0.00% 0.70% 1.58% 2.85% -
ROE 3.04% 4.82% 2.19% -7.51% 0.59% 0.84% 0.69% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 148.47 95.68 48.13 195.90 149.46 95.12 47.71 113.00%
EPS 4.74 7.67 3.40 -13.15 1.04 1.50 1.36 129.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.59 1.55 1.75 1.76 1.79 1.97 -14.39%
Adjusted Per Share Value based on latest NOSH - 62,380
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 80.66 51.92 26.12 106.40 81.42 52.59 25.98 112.67%
EPS 2.58 4.16 1.84 -7.14 0.57 0.83 0.74 129.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8475 0.8629 0.8411 0.9505 0.9588 0.9897 1.0728 -14.53%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.74 0.96 0.94 0.99 0.81 0.72 0.54 -
P/RPS 0.50 1.00 1.95 0.51 0.54 0.76 1.13 -41.90%
P/EPS 15.61 12.52 27.65 -7.53 77.88 48.00 39.71 -46.30%
EY 6.41 7.99 3.62 -13.28 1.28 2.08 2.52 86.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.61 0.57 0.46 0.40 0.27 44.65%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 29/08/02 31/05/02 27/02/02 13/11/01 09/10/01 24/05/01 -
Price 0.71 0.85 1.02 0.95 0.96 0.88 0.66 -
P/RPS 0.48 0.89 2.12 0.48 0.64 0.93 1.38 -50.50%
P/EPS 14.98 11.08 30.00 -7.22 92.31 58.67 48.53 -54.29%
EY 6.68 9.02 3.33 -13.84 1.08 1.70 2.06 118.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.66 0.54 0.55 0.49 0.34 22.30%

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