[LBICAP] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 12.81%
YoY- 401.89%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 92,372 111,928 141,106 119,326 120,860 124,888 0 -100.00%
PBT 9,160 10,446 -2,432 9,724 4,434 -9,270 0 -100.00%
Tax -2,544 -804 -3,942 -158 -2,528 9,270 0 -100.00%
NP 6,616 9,642 -6,374 9,566 1,906 0 0 -100.00%
-
NP to SH 6,268 9,642 -6,374 9,566 1,906 -4,746 0 -100.00%
-
Tax Rate 27.77% 7.70% - 1.62% 57.01% - - -
Total Cost 85,756 102,286 147,480 109,760 118,954 124,888 0 -100.00%
-
Net Worth 41,368 30,679 18,710 99,152 113,724 12,517,574 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 41,368 30,679 18,710 99,152 113,724 12,517,574 0 -100.00%
NOSH 62,680 62,610 62,367 62,359 63,533 5,932,500 61,306 -0.02%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.16% 8.61% -4.52% 8.02% 1.58% 0.00% 0.00% -
ROE 15.15% 31.43% -34.07% 9.65% 1.68% -0.04% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 147.37 178.77 226.25 191.35 190.23 2.11 0.00 -100.00%
EPS 10.00 15.40 -10.22 15.34 3.00 -0.08 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.49 0.30 1.59 1.79 2.11 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 62,442
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 80.39 97.41 122.80 103.84 105.18 108.68 0.00 -100.00%
EPS 5.45 8.39 -5.55 8.32 1.66 -4.13 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.267 0.1628 0.8629 0.9897 108.9351 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.48 0.80 0.88 0.96 0.72 2.00 0.00 -
P/RPS 0.33 0.45 0.39 0.50 0.38 95.01 0.00 -100.00%
P/EPS 4.80 5.19 -8.61 6.26 24.00 -2,500.00 0.00 -100.00%
EY 20.83 19.25 -11.61 15.98 4.17 -0.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.63 2.93 0.60 0.40 0.95 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 26/08/04 29/08/03 29/08/02 09/10/01 30/08/00 - -
Price 0.55 0.78 1.00 0.85 0.88 1.80 0.00 -
P/RPS 0.37 0.44 0.44 0.44 0.46 85.50 0.00 -100.00%
P/EPS 5.50 5.06 -9.78 5.54 29.33 -2,250.00 0.00 -100.00%
EY 18.18 19.74 -10.22 18.05 3.41 -0.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.59 3.33 0.53 0.49 0.85 0.00 -100.00%

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