[LBALUM] QoQ Quarter Result on 31-Jan-2005 [#3]

Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -10.11%
YoY- 66.37%
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 60,015 60,015 56,316 50,530 54,937 50,193 56,200 4.46%
PBT 4,173 4,119 4,567 4,564 5,930 5,150 4,017 2.56%
Tax -768 -714 -1,335 -651 -1,577 -1,095 -63 427.27%
NP 3,405 3,405 3,232 3,913 4,353 4,055 3,954 -9.46%
-
NP to SH 3,405 3,405 3,232 3,913 4,353 4,055 3,954 -9.46%
-
Tax Rate 18.40% 17.33% 29.23% 14.26% 26.59% 21.26% 1.57% -
Total Cost 56,610 56,610 53,084 46,617 50,584 46,138 52,246 5.47%
-
Net Worth 152,852 154,261 150,326 145,339 141,379 70,891 69,947 68.15%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 4,348 - - - - -
Div Payout % - - 134.54% - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 152,852 154,261 150,326 145,339 141,379 70,891 69,947 68.15%
NOSH 124,270 124,404 124,236 124,222 124,017 70,891 69,947 46.53%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.67% 5.67% 5.74% 7.74% 7.92% 8.08% 7.04% -
ROE 2.23% 2.21% 2.15% 2.69% 3.08% 5.72% 5.65% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 48.29 48.24 45.33 40.68 44.30 70.80 80.35 -28.71%
EPS 2.74 2.74 2.62 3.15 3.51 3.27 3.24 -10.54%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.24 1.21 1.17 1.14 1.00 1.00 14.75%
Adjusted Per Share Value based on latest NOSH - 124,222
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 13.80 13.80 12.95 11.62 12.63 11.54 12.92 4.47%
EPS 0.78 0.78 0.74 0.90 1.00 0.93 0.91 -9.74%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3515 0.3547 0.3457 0.3342 0.3251 0.163 0.1609 68.12%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 12/09/05 30/06/05 29/03/05 23/12/04 28/09/04 29/06/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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