[LBICAP] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -77.22%
YoY- -79.57%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 12,645 13,536 10,811 25,877 32,065 24,781 21,602 -30.00%
PBT 2,742 1,645 432 1,370 3,416 3,052 3,705 -18.16%
Tax -563 -587 -205 -796 -896 -903 -936 -28.72%
NP 2,179 1,058 227 574 2,520 2,149 2,769 -14.75%
-
NP to SH 2,191 1,062 231 574 2,520 2,149 2,769 -14.43%
-
Tax Rate 20.53% 35.68% 47.45% 58.10% 26.23% 29.59% 25.26% -
Total Cost 10,466 12,478 10,584 25,303 29,545 22,632 18,833 -32.38%
-
Net Worth 57,592 54,974 49,664 54,848 56,069 53,092 50,974 8.47%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,129 - - - 3,150 - - -
Div Payout % 142.86% - - - 125.00% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 57,592 54,974 49,664 54,848 56,069 53,092 50,974 8.47%
NOSH 62,599 62,470 57,749 63,777 63,000 63,205 62,931 -0.35%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.23% 7.82% 2.10% 2.22% 7.86% 8.67% 12.82% -
ROE 3.80% 1.93% 0.47% 1.05% 4.49% 4.05% 5.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.20 21.67 18.72 40.57 50.90 39.21 34.33 -29.75%
EPS 3.50 1.70 0.40 0.90 4.00 3.40 4.40 -14.13%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.92 0.88 0.86 0.86 0.89 0.84 0.81 8.85%
Adjusted Per Share Value based on latest NOSH - 63,777
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.00 11.78 9.41 22.52 27.90 21.57 18.80 -30.02%
EPS 1.91 0.92 0.20 0.50 2.19 1.87 2.41 -14.34%
DPS 2.72 0.00 0.00 0.00 2.74 0.00 0.00 -
NAPS 0.5012 0.4784 0.4322 0.4773 0.488 0.462 0.4436 8.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.64 0.71 0.75 0.63 0.53 0.54 0.53 -
P/RPS 3.17 3.28 4.01 1.55 1.04 1.38 1.54 61.74%
P/EPS 18.29 41.76 187.50 70.00 13.25 15.88 12.05 32.04%
EY 5.47 2.39 0.53 1.43 7.55 6.30 8.30 -24.24%
DY 7.81 0.00 0.00 0.00 9.43 0.00 0.00 -
P/NAPS 0.70 0.81 0.87 0.73 0.60 0.64 0.65 5.05%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 26/05/06 -
Price 0.65 0.69 0.68 0.80 0.63 0.55 0.54 -
P/RPS 3.22 3.18 3.63 1.97 1.24 1.40 1.57 61.35%
P/EPS 18.57 40.59 170.00 88.89 15.75 16.18 12.27 31.78%
EY 5.38 2.46 0.59 1.13 6.35 6.18 8.15 -24.16%
DY 7.69 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 0.71 0.78 0.79 0.93 0.71 0.65 0.67 3.93%

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