[LBICAP] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
13-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 56.17%
YoY- 60.52%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 126,116 128,040 126,883 113,671 110,398 103,674 112,412 7.99%
PBT -24,531 -28,230 -31,407 -8,335 -23,292 -27,800 -30,144 -12.86%
Tax -2,176 -1,878 30 9,370 24,245 28,651 30,372 -
NP -26,707 -30,108 -31,377 1,035 953 851 228 -
-
NP to SH -26,707 -30,108 -31,377 -9,707 -22,145 -24,847 -25,470 3.22%
-
Tax Rate - - - - - - - -
Total Cost 152,823 158,148 158,260 112,636 109,445 102,823 112,184 22.95%
-
Net Worth 99,282 62,352 109,165 111,015 114,112 123,269 106,671 -4.68%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 99,282 62,352 109,165 111,015 114,112 123,269 106,671 -4.68%
NOSH 62,442 62,352 62,380 63,076 63,750 62,573 62,380 0.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -21.18% -23.51% -24.73% 0.91% 0.86% 0.82% 0.20% -
ROE -26.90% -48.29% -28.74% -8.74% -19.41% -20.16% -23.88% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 201.97 205.35 203.40 180.21 173.17 165.68 180.20 7.92%
EPS -42.77 -48.29 -50.30 -15.39 -34.74 -39.71 -40.83 3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.00 1.75 1.76 1.79 1.97 1.71 -4.74%
Adjusted Per Share Value based on latest NOSH - 63,076
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 111.10 112.79 111.77 100.14 97.25 91.33 99.03 7.99%
EPS -23.53 -26.52 -27.64 -8.55 -19.51 -21.89 -22.44 3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8746 0.5493 0.9617 0.978 1.0052 1.0859 0.9397 -4.68%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.96 0.94 0.99 0.81 0.72 0.54 0.92 -
P/RPS 0.48 0.46 0.49 0.45 0.42 0.33 0.51 -3.97%
P/EPS -2.24 -1.95 -1.97 -5.26 -2.07 -1.36 -2.25 -0.29%
EY -44.55 -51.37 -50.81 -19.00 -48.25 -73.53 -44.38 0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.94 0.57 0.46 0.40 0.27 0.54 7.29%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 27/02/02 13/11/01 09/10/01 24/05/01 28/02/01 -
Price 0.85 1.02 0.95 0.96 0.88 0.66 0.83 -
P/RPS 0.42 0.50 0.47 0.53 0.51 0.40 0.46 -5.90%
P/EPS -1.99 -2.11 -1.89 -6.24 -2.53 -1.66 -2.03 -1.32%
EY -50.32 -47.34 -52.95 -16.03 -39.47 -60.16 -49.19 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.02 0.54 0.55 0.49 0.34 0.49 5.38%

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