[LONBISC] QoQ Quarter Result on 30-Sep-2005 [#1]

Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 13.31%
YoY- 31.83%
Quarter Report
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 30,833 26,491 27,569 22,847 25,304 21,531 18,362 41.40%
PBT 3,155 4,969 5,840 4,681 3,533 4,396 3,512 -6.91%
Tax -8 -1,260 -1,430 -1,455 -686 -850 -850 -95.58%
NP 3,147 3,709 4,410 3,226 2,847 3,546 2,662 11.83%
-
NP to SH 3,098 3,694 4,183 3,226 2,847 3,546 2,662 10.67%
-
Tax Rate 0.25% 25.36% 24.49% 31.08% 19.42% 19.34% 24.20% -
Total Cost 27,686 22,782 23,159 19,621 22,457 17,985 15,700 46.11%
-
Net Worth 69,631 109,426 110,766 102,489 68,329 98,196 98,289 -20.58%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 10,454 - - - 3,409 - -
Div Payout % - 283.02% - - - 96.15% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,631 109,426 110,766 102,489 68,329 98,196 98,289 -20.58%
NOSH 69,631 69,698 68,799 68,784 68,329 68,192 68,256 1.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.21% 14.00% 16.00% 14.12% 11.25% 16.47% 14.50% -
ROE 4.45% 3.38% 3.78% 3.15% 4.17% 3.61% 2.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.28 38.01 40.07 33.22 37.03 31.57 26.90 39.54%
EPS 4.45 5.30 6.08 4.69 4.17 5.20 3.90 9.21%
DPS 0.00 15.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.00 1.57 1.61 1.49 1.00 1.44 1.44 -21.63%
Adjusted Per Share Value based on latest NOSH - 68,784
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.60 9.11 9.48 7.86 8.70 7.40 6.31 41.44%
EPS 1.07 1.27 1.44 1.11 0.98 1.22 0.92 10.62%
DPS 0.00 3.60 0.00 0.00 0.00 1.17 0.00 -
NAPS 0.2395 0.3763 0.3809 0.3525 0.235 0.3377 0.338 -20.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.74 1.76 1.79 2.10 2.21 2.42 2.57 -
P/RPS 3.93 4.63 4.47 6.32 5.97 7.66 9.55 -44.76%
P/EPS 39.11 33.21 29.44 44.78 53.04 46.54 65.90 -29.44%
EY 2.56 3.01 3.40 2.23 1.89 2.15 1.52 41.69%
DY 0.00 8.52 0.00 0.00 0.00 2.07 0.00 -
P/NAPS 1.74 1.12 1.11 1.41 2.21 1.68 1.78 -1.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 01/09/06 29/05/06 27/02/06 31/10/05 29/08/05 27/04/05 28/02/05 -
Price 1.83 1.76 1.77 2.00 2.17 2.35 2.43 -
P/RPS 4.13 4.63 4.42 6.02 5.86 7.44 9.03 -40.72%
P/EPS 41.13 33.21 29.11 42.64 52.08 45.19 62.31 -24.24%
EY 2.43 3.01 3.44 2.35 1.92 2.21 1.60 32.22%
DY 0.00 8.52 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 1.83 1.12 1.10 1.34 2.17 1.63 1.69 5.46%

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