[LBICAP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -85.2%
YoY- 1050.22%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 146,753 102,342 55,964 20,461 109,734 94,914 70,553 62.58%
PBT 5,735 8,975 5,223 4,007 30,175 -4,966 -1,216 -
Tax -3,120 -1,890 -402 231 -1,549 -2,598 -1,971 35.63%
NP 2,615 7,085 4,821 4,238 28,626 -7,564 -3,187 -
-
NP to SH 2,615 7,085 4,821 4,238 28,626 -7,564 -3,187 -
-
Tax Rate 54.40% 21.06% 7.70% -5.76% 5.13% - - -
Total Cost 144,138 95,257 51,143 16,223 81,108 102,478 73,740 56.01%
-
Net Worth 40,043 31,696 30,679 29,292 26,802 17,474 18,710 65.69%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 40,043 31,696 30,679 29,292 26,802 17,474 18,710 65.69%
NOSH 62,568 62,149 62,610 62,323 62,331 62,409 62,367 0.21%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.78% 6.92% 8.61% 20.71% 26.09% -7.97% -4.52% -
ROE 6.53% 22.35% 15.71% 14.47% 106.80% -43.29% -17.03% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 234.55 164.67 89.38 32.83 176.05 152.08 113.12 62.24%
EPS 4.20 11.40 7.70 6.80 45.90 -12.12 -5.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.51 0.49 0.47 0.43 0.28 0.30 65.33%
Adjusted Per Share Value based on latest NOSH - 62,323
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 129.28 90.16 49.30 18.02 96.67 83.61 62.15 62.59%
EPS 2.30 6.24 4.25 3.73 25.22 -6.66 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3528 0.2792 0.2703 0.258 0.2361 0.1539 0.1648 65.72%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.80 0.81 0.80 0.83 0.91 1.02 0.88 -
P/RPS 0.34 0.49 0.90 2.53 0.52 0.67 0.78 -42.36%
P/EPS 19.14 7.11 10.39 12.21 1.98 -8.42 -17.22 -
EY 5.22 14.07 9.62 8.19 50.47 -11.88 -5.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.59 1.63 1.77 2.12 3.64 2.93 -43.18%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 22/11/04 26/08/04 26/05/04 27/02/04 08/01/04 29/08/03 -
Price 0.61 0.78 0.78 0.75 0.88 0.93 1.00 -
P/RPS 0.26 0.47 0.87 2.28 0.50 0.61 0.88 -55.47%
P/EPS 14.60 6.84 10.13 11.03 1.92 -7.67 -19.57 -
EY 6.85 14.62 9.87 9.07 52.19 -13.03 -5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.53 1.59 1.60 2.05 3.32 3.33 -56.49%

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