[LBS] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 7.68%
YoY- -1461.63%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 273,509 497,693 436,190 356,978 295,631 9,504 2,397 2232.32%
PBT 47,487 81,230 61,625 40,287 23,080 -34,469 -7,253 -
Tax -19,783 -61,740 -49,264 -34,828 -23,080 34,469 7,253 -
NP 27,704 19,490 12,361 5,459 0 0 0 -
-
NP to SH 27,523 -118,195 -133,459 -149,557 -162,007 -32,709 -6,453 -
-
Tax Rate 41.66% 76.01% 79.94% 86.45% 100.00% - - -
Total Cost 245,805 478,203 423,829 351,519 295,631 9,504 2,397 2072.46%
-
Net Worth 182,044 170,927 165,255 159,267 331,355 -289,858 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 182,044 170,927 165,255 159,267 331,355 -289,858 0 -
NOSH 274,163 280,669 280,569 281,391 650,992 30,018 29,954 335.79%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.13% 3.92% 2.83% 1.53% 0.00% 0.00% 0.00% -
ROE 15.12% -69.15% -80.76% -93.90% -48.89% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 99.76 177.32 155.47 126.86 45.41 31.66 8.00 435.28%
EPS 10.04 -42.11 -47.57 -53.15 -24.89 -108.96 -21.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.664 0.609 0.589 0.566 0.509 -9.656 0.00 -
Adjusted Per Share Value based on latest NOSH - 281,391
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.31 31.49 27.60 22.59 18.71 0.60 0.15 2249.89%
EPS 1.74 -7.48 -8.45 -9.46 -10.25 -2.07 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.1082 0.1046 0.1008 0.2097 -0.1834 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.81 0.76 1.00 1.11 0.00 0.00 0.00 -
P/RPS 0.81 0.43 0.64 0.87 0.00 0.00 0.00 -
P/EPS 8.07 -1.80 -2.10 -2.09 0.00 0.00 0.00 -
EY 12.39 -55.41 -47.57 -47.88 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.25 1.70 1.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 25/11/02 19/08/02 31/05/02 28/02/02 28/11/01 28/08/01 -
Price 0.69 0.80 0.97 1.03 1.13 0.00 0.00 -
P/RPS 0.69 0.45 0.62 0.81 2.49 0.00 0.00 -
P/EPS 6.87 -1.90 -2.04 -1.94 -4.54 0.00 0.00 -
EY 14.55 -52.64 -49.04 -51.60 -22.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.31 1.65 1.82 2.22 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