[LBALUM] YoY Annualized Quarter Result on 31-Jan-2002 [#3]

Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -1.66%
YoY- 44.11%
View:
Show?
Annualized Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 207,546 194,892 156,488 162,709 149,634 124,833 0 -100.00%
PBT 20,858 15,248 17,318 17,897 15,758 15,741 0 -100.00%
Tax -4,430 -2,160 -2,378 -452 -3,653 -2,049 0 -100.00%
NP 16,428 13,088 14,940 17,445 12,105 13,692 0 -100.00%
-
NP to SH 16,428 13,088 14,940 17,445 12,105 13,692 0 -100.00%
-
Tax Rate 21.24% 14.17% 13.73% 2.53% 23.18% 13.02% - -
Total Cost 191,118 181,804 141,548 145,264 137,529 111,141 0 -100.00%
-
Net Worth 145,318 126,636 126,498 110,992 96,015 83,383 0 -100.00%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 145,318 126,636 126,498 110,992 96,015 83,383 0 -100.00%
NOSH 124,203 67,003 65,884 65,289 65,316 55,961 55,987 -0.84%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 7.92% 6.72% 9.55% 10.72% 8.09% 10.97% 0.00% -
ROE 11.30% 10.34% 11.81% 15.72% 12.61% 16.42% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 167.10 290.87 237.52 249.21 229.09 223.07 0.00 -100.00%
EPS 13.23 19.53 22.68 26.72 18.53 24.47 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.89 1.92 1.70 1.47 1.49 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 65,333
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 47.73 44.82 35.99 37.42 34.41 28.71 0.00 -100.00%
EPS 3.78 3.01 3.44 4.01 2.78 3.15 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3342 0.2912 0.2909 0.2552 0.2208 0.1918 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 29/03/05 26/03/04 28/03/03 29/03/02 29/03/01 27/03/00 - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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