[LBICAP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -257.29%
YoY- -166.63%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 92,766 92,372 111,928 141,106 119,326 120,860 124,888 -4.83%
PBT 9,314 9,160 10,446 -2,432 9,724 4,434 -9,270 -
Tax 522 -2,544 -804 -3,942 -158 -2,528 9,270 -38.07%
NP 9,836 6,616 9,642 -6,374 9,566 1,906 0 -
-
NP to SH 9,836 6,268 9,642 -6,374 9,566 1,906 -4,746 -
-
Tax Rate -5.60% 27.77% 7.70% - 1.62% 57.01% - -
Total Cost 82,930 85,756 102,286 147,480 109,760 118,954 124,888 -6.59%
-
Net Worth 52,292 41,368 30,679 18,710 99,152 113,724 12,517,574 -59.85%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 52,292 41,368 30,679 18,710 99,152 113,724 12,517,574 -59.85%
NOSH 62,253 62,680 62,610 62,367 62,359 63,533 5,932,500 -53.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.60% 7.16% 8.61% -4.52% 8.02% 1.58% 0.00% -
ROE 18.81% 15.15% 31.43% -34.07% 9.65% 1.68% -0.04% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 149.01 147.37 178.77 226.25 191.35 190.23 2.11 103.24%
EPS 15.80 10.00 15.40 -10.22 15.34 3.00 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.66 0.49 0.30 1.59 1.79 2.11 -14.22%
Adjusted Per Share Value based on latest NOSH - 62,437
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 81.72 81.37 98.60 124.30 105.12 106.47 110.02 -4.83%
EPS 8.66 5.52 8.49 -5.62 8.43 1.68 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4607 0.3644 0.2703 0.1648 0.8735 1.0018 110.2704 -59.85%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.54 0.48 0.80 0.88 0.96 0.72 2.00 -
P/RPS 0.36 0.33 0.45 0.39 0.50 0.38 95.01 -60.49%
P/EPS 3.42 4.80 5.19 -8.61 6.26 24.00 -2,500.00 -
EY 29.26 20.83 19.25 -11.61 15.98 4.17 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 1.63 2.93 0.60 0.40 0.95 -6.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 26/08/04 29/08/03 29/08/02 09/10/01 30/08/00 -
Price 0.55 0.55 0.78 1.00 0.85 0.88 1.80 -
P/RPS 0.37 0.37 0.44 0.44 0.44 0.46 85.50 -59.61%
P/EPS 3.48 5.50 5.06 -9.78 5.54 29.33 -2,250.00 -
EY 28.73 18.18 19.74 -10.22 18.05 3.41 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 1.59 3.33 0.53 0.49 0.85 -4.37%

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