[LBICAP] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -40.78%
YoY- 1050.22%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 43,244 86,408 91,512 81,844 148,620 120,052 119,424 -15.56%
PBT 1,728 14,820 5,472 16,028 4,408 18,440 5,732 -18.10%
Tax -820 -3,744 -2,380 924 -6,192 -9,960 -2,328 -15.95%
NP 908 11,076 3,092 16,952 -1,784 8,480 3,404 -19.75%
-
NP to SH 924 11,076 3,092 16,952 -1,784 8,480 3,404 -19.52%
-
Tax Rate 47.45% 25.26% 43.49% -5.76% 140.47% 54.01% 40.61% -
Total Cost 42,336 75,332 88,420 64,892 150,404 111,572 116,020 -15.45%
-
Net Worth 49,664 50,974 0 29,292 21,985 96,647 123,269 -14.05%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 49,664 50,974 0 29,292 21,985 96,647 123,269 -14.05%
NOSH 57,749 62,931 64,416 62,323 62,816 62,352 62,573 -1.32%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.10% 12.82% 3.38% 20.71% -1.20% 7.06% 2.85% -
ROE 1.86% 21.73% 0.00% 57.87% -8.11% 8.77% 2.76% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 74.88 137.30 142.06 131.32 236.59 192.54 190.85 -14.43%
EPS 1.60 17.60 6.00 27.20 -2.84 13.60 5.44 -18.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 0.00 0.47 0.35 1.55 1.97 -12.89%
Adjusted Per Share Value based on latest NOSH - 62,323
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.09 76.12 80.62 72.10 130.92 105.76 105.20 -15.56%
EPS 0.81 9.76 2.72 14.93 -1.57 7.47 3.00 -19.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4375 0.449 0.00 0.258 0.1937 0.8514 1.0859 -14.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.75 0.53 0.60 0.83 0.55 0.94 0.54 -
P/RPS 1.00 0.39 0.42 0.63 0.23 0.49 0.28 23.62%
P/EPS 46.88 3.01 12.50 3.05 -19.37 6.91 9.93 29.50%
EY 2.13 33.21 8.00 32.77 -5.16 14.47 10.07 -22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.65 0.00 1.77 1.57 0.61 0.27 21.52%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 26/05/06 27/05/05 26/05/04 26/05/03 31/05/02 24/05/01 -
Price 0.68 0.54 0.48 0.75 0.70 1.02 0.66 -
P/RPS 0.91 0.39 0.34 0.57 0.30 0.53 0.35 17.25%
P/EPS 42.50 3.07 10.00 2.76 -24.65 7.50 12.13 23.22%
EY 2.35 32.59 10.00 36.27 -4.06 13.33 8.24 -18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.00 1.60 2.00 0.66 0.34 15.07%

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