[LBICAP] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3311.79%
YoY- -602.54%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 24,361 33,398 37,155 34,228 33,018 28,650 31,013 -14.85%
PBT -4,542 -2,318 1,102 -70,732 -509 1,092 4,610 -
Tax -627 -423 -1,548 8,501 -1,315 2,411 -2,490 -60.09%
NP -5,169 -2,741 -446 -62,231 -1,824 3,503 2,120 -
-
NP to SH -5,169 -2,741 -446 -62,231 -1,824 3,503 2,120 -
-
Tax Rate - - 140.47% - - -220.79% 54.01% -
Total Cost 29,530 36,139 37,601 96,459 34,842 25,147 28,893 1.46%
-
Net Worth 17,458 18,731 21,985 35,560 97,446 99,282 96,647 -68.01%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 17,458 18,731 21,985 35,560 97,446 99,282 96,647 -68.01%
NOSH 62,352 62,437 62,816 62,386 62,465 62,442 62,352 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -21.22% -8.21% -1.20% -181.81% -5.52% 12.23% 6.84% -
ROE -29.61% -14.63% -2.03% -175.00% -1.87% 3.53% 2.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.07 53.49 59.15 54.86 52.86 45.88 49.74 -14.85%
EPS -8.29 -4.39 -0.71 -99.75 -2.92 5.61 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.35 0.57 1.56 1.59 1.55 -68.01%
Adjusted Per Share Value based on latest NOSH - 62,386
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.46 29.42 32.73 30.15 29.09 25.24 27.32 -14.85%
EPS -4.55 -2.41 -0.39 -54.82 -1.61 3.09 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1538 0.165 0.1937 0.3133 0.8584 0.8746 0.8514 -68.01%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.02 0.88 0.55 0.69 0.74 0.96 0.94 -
P/RPS 2.61 1.65 0.93 1.26 1.40 2.09 1.89 23.98%
P/EPS -12.30 -20.05 -77.46 -0.69 -25.34 17.11 27.65 -
EY -8.13 -4.99 -1.29 -144.57 -3.95 5.84 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 2.93 1.57 1.21 0.47 0.60 0.61 228.63%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 08/01/04 29/08/03 26/05/03 27/02/03 21/11/02 29/08/02 31/05/02 -
Price 0.93 1.00 0.70 0.66 0.71 0.85 1.02 -
P/RPS 2.38 1.87 1.18 1.20 1.34 1.85 2.05 10.45%
P/EPS -11.22 -22.78 -98.59 -0.66 -24.32 15.15 30.00 -
EY -8.91 -4.39 -1.01 -151.14 -4.11 6.60 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 3.33 2.00 1.16 0.46 0.53 0.66 193.29%

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