[LBICAP] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4.39%
YoY- -102.6%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 111,581 129,142 137,799 133,051 126,909 126,009 126,116 -7.81%
PBT 30,607 -76,490 -72,457 -65,656 -62,148 -25,671 -24,531 -
Tax -2,041 5,903 5,215 4,658 3,716 -2,942 -2,176 -4.16%
NP 28,566 -70,587 -67,242 -60,998 -58,432 -28,613 -26,707 -
-
NP to SH 28,566 -70,587 -67,242 -60,998 -58,432 -28,613 -26,707 -
-
Tax Rate 6.67% - - - - - - -
Total Cost 83,015 199,729 205,041 194,049 185,341 154,622 152,823 -33.35%
-
Net Worth 28,065 17,458 18,731 21,985 35,560 97,446 99,282 -56.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 28,065 17,458 18,731 21,985 35,560 97,446 99,282 -56.82%
NOSH 62,368 62,352 62,437 62,816 62,386 62,465 62,442 -0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 25.60% -54.66% -48.80% -45.85% -46.04% -22.71% -21.18% -
ROE 101.78% -404.31% -358.98% -277.44% -164.32% -29.36% -26.90% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 178.91 207.12 220.70 211.81 203.42 201.72 201.97 -7.74%
EPS 45.80 -113.21 -107.70 -97.10 -93.66 -45.81 -42.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.28 0.30 0.35 0.57 1.56 1.59 -56.79%
Adjusted Per Share Value based on latest NOSH - 62,816
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 98.29 113.76 121.39 117.21 111.80 111.00 111.10 -7.82%
EPS 25.16 -62.18 -59.24 -53.73 -51.47 -25.21 -23.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2472 0.1538 0.165 0.1937 0.3133 0.8584 0.8746 -56.83%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.91 1.02 0.88 0.55 0.69 0.74 0.96 -
P/RPS 0.51 0.49 0.40 0.26 0.34 0.37 0.48 4.11%
P/EPS 1.99 -0.90 -0.82 -0.57 -0.74 -1.62 -2.24 -
EY 50.33 -110.99 -122.38 -176.55 -135.74 -61.90 -44.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 3.64 2.93 1.57 1.21 0.47 0.60 124.13%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 08/01/04 29/08/03 26/05/03 27/02/03 21/11/02 29/08/02 -
Price 0.88 0.93 1.00 0.70 0.66 0.71 0.85 -
P/RPS 0.49 0.45 0.45 0.33 0.32 0.35 0.42 10.79%
P/EPS 1.92 -0.82 -0.93 -0.72 -0.70 -1.55 -1.99 -
EY 52.05 -121.73 -107.70 -138.72 -141.91 -64.52 -50.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 3.32 3.33 2.00 1.16 0.46 0.53 138.57%

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