[LBICAP] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -272.0%
YoY- -110.55%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 30,004 23,308 22,878 44,481 46,378 35,504 20,461 29.04%
PBT 5,746 3,216 1,368 -2,831 3,752 1,216 4,007 27.13%
Tax -1,472 -855 -595 -1,063 -1,488 -630 231 -
NP 4,274 2,361 773 -3,894 2,264 586 4,238 0.56%
-
NP to SH 4,274 2,361 773 -3,894 2,264 586 4,238 0.56%
-
Tax Rate 25.62% 26.59% 43.49% - 39.66% 51.81% -5.76% -
Total Cost 25,730 20,947 22,105 48,375 44,114 34,918 16,223 35.96%
-
Net Worth 45,217 41,006 0 26,378 32,073 31,904 29,292 33.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,097 - - - - - - -
Div Payout % 72.46% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 45,217 41,006 0 26,378 32,073 31,904 29,292 33.53%
NOSH 61,942 62,131 64,416 62,806 62,888 65,111 62,323 -0.40%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.24% 10.13% 3.38% -8.75% 4.88% 1.65% 20.71% -
ROE 9.45% 5.76% 0.00% -14.76% 7.06% 1.84% 14.47% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 48.44 37.51 35.52 70.82 73.75 54.53 32.83 29.57%
EPS 6.90 3.80 1.50 -6.20 3.60 0.90 6.80 0.97%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.00 0.42 0.51 0.49 0.47 34.08%
Adjusted Per Share Value based on latest NOSH - 62,806
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.11 20.28 19.91 38.71 40.36 30.90 17.81 29.02%
EPS 3.72 2.05 0.67 -3.39 1.97 0.51 3.69 0.54%
DPS 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3935 0.3569 0.00 0.2296 0.2791 0.2777 0.2549 33.53%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.54 0.48 0.60 0.80 0.81 0.80 0.83 -
P/RPS 1.11 1.28 1.69 1.13 1.10 1.47 2.53 -42.23%
P/EPS 7.83 12.63 50.00 -12.90 22.50 88.89 12.21 -25.61%
EY 12.78 7.92 2.00 -7.75 4.44 1.12 8.19 34.49%
DY 9.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.00 1.90 1.59 1.63 1.77 -44.05%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 27/05/05 28/02/05 22/11/04 26/08/04 26/05/04 -
Price 0.55 0.55 0.48 0.61 0.78 0.78 0.75 -
P/RPS 1.14 1.47 1.35 0.86 1.06 1.43 2.28 -36.97%
P/EPS 7.97 14.47 40.00 -9.84 21.67 86.67 11.03 -19.46%
EY 12.55 6.91 2.50 -10.16 4.62 1.15 9.07 24.14%
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 0.00 1.45 1.53 1.59 1.60 -39.62%

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