[LBICAP] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
08-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -4.97%
YoY- -146.7%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 96,993 94,887 111,581 129,142 137,799 133,051 126,909 -16.42%
PBT 37,046 33,512 30,607 -76,490 -72,457 -65,656 -62,148 -
Tax -469 -262 -2,041 5,903 5,215 4,658 3,716 -
NP 36,577 33,250 28,566 -70,587 -67,242 -60,998 -58,432 -
-
NP to SH 36,577 33,250 28,566 -70,587 -67,242 -60,998 -58,432 -
-
Tax Rate 1.27% 0.78% 6.67% - - - - -
Total Cost 60,416 61,637 83,015 199,729 205,041 194,049 185,341 -52.66%
-
Net Worth 31,904 29,292 28,065 17,458 18,731 21,985 35,560 -6.98%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 31,904 29,292 28,065 17,458 18,731 21,985 35,560 -6.98%
NOSH 65,111 62,323 62,368 62,352 62,437 62,816 62,386 2.89%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 37.71% 35.04% 25.60% -54.66% -48.80% -45.85% -46.04% -
ROE 114.65% 113.51% 101.78% -404.31% -358.98% -277.44% -164.32% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 148.97 152.25 178.91 207.12 220.70 211.81 203.42 -18.76%
EPS 56.18 53.35 45.80 -113.21 -107.70 -97.10 -93.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.45 0.28 0.30 0.35 0.57 -9.59%
Adjusted Per Share Value based on latest NOSH - 62,352
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 84.41 82.58 97.10 112.39 119.92 115.79 110.44 -16.41%
EPS 31.83 28.94 24.86 -61.43 -58.52 -53.08 -50.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2777 0.2549 0.2442 0.1519 0.163 0.1913 0.3095 -6.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.80 0.83 0.91 1.02 0.88 0.55 0.69 -
P/RPS 0.54 0.55 0.51 0.49 0.40 0.26 0.34 36.16%
P/EPS 1.42 1.56 1.99 -0.90 -0.82 -0.57 -0.74 -
EY 70.22 64.28 50.33 -110.99 -122.38 -176.55 -135.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.77 2.02 3.64 2.93 1.57 1.21 21.99%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 26/05/04 27/02/04 08/01/04 29/08/03 26/05/03 27/02/03 -
Price 0.78 0.75 0.88 0.93 1.00 0.70 0.66 -
P/RPS 0.52 0.49 0.49 0.45 0.45 0.33 0.32 38.26%
P/EPS 1.39 1.41 1.92 -0.82 -0.93 -0.72 -0.70 -
EY 72.02 71.13 52.05 -121.73 -107.70 -138.72 -141.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.60 1.96 3.32 3.33 2.00 1.16 23.41%

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