[LBICAP] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -88.47%
YoY- -91.66%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 24,224 76,068 78,452 43,244 86,408 91,512 81,844 -18.35%
PBT 42,096 7,068 8,256 1,728 14,820 5,472 16,028 17.45%
Tax -700 -1,596 -2,344 -820 -3,744 -2,380 924 -
NP 41,396 5,472 5,912 908 11,076 3,092 16,952 16.03%
-
NP to SH 41,496 5,344 5,756 924 11,076 3,092 16,952 16.08%
-
Tax Rate 1.66% 22.58% 28.39% 47.45% 25.26% 43.49% -5.76% -
Total Cost -17,172 70,596 72,540 42,336 75,332 88,420 64,892 -
-
Net Worth 75,209 62,510 58,185 49,664 50,974 0 29,292 17.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 75,209 62,510 58,185 49,664 50,974 0 29,292 17.00%
NOSH 62,156 61,284 62,565 57,749 62,931 64,416 62,323 -0.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 170.89% 7.19% 7.54% 2.10% 12.82% 3.38% 20.71% -
ROE 55.17% 8.55% 9.89% 1.86% 21.73% 0.00% 57.87% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 38.97 124.12 125.39 74.88 137.30 142.06 131.32 -18.32%
EPS 66.76 8.72 9.20 1.60 17.60 6.00 27.20 16.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.02 0.93 0.86 0.81 0.00 0.47 17.06%
Adjusted Per Share Value based on latest NOSH - 57,749
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.34 67.01 69.11 38.09 76.12 80.62 72.10 -18.35%
EPS 36.55 4.71 5.07 0.81 9.76 2.72 14.93 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6625 0.5507 0.5126 0.4375 0.449 0.00 0.258 17.01%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.71 0.55 0.63 0.75 0.53 0.60 0.83 -
P/RPS 1.82 0.44 0.50 1.00 0.39 0.42 0.63 19.33%
P/EPS 1.06 6.31 6.85 46.88 3.01 12.50 3.05 -16.14%
EY 94.03 15.85 14.60 2.13 33.21 8.00 32.77 19.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.68 0.87 0.65 0.00 1.77 -16.72%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 29/05/09 16/05/08 28/05/07 26/05/06 27/05/05 26/05/04 -
Price 0.68 0.62 0.57 0.68 0.54 0.48 0.75 -
P/RPS 1.74 0.50 0.45 0.91 0.39 0.34 0.57 20.43%
P/EPS 1.02 7.11 6.20 42.50 3.07 10.00 2.76 -15.28%
EY 98.18 14.06 16.14 2.35 32.59 10.00 36.27 18.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.61 0.79 0.67 0.00 1.60 -16.04%

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