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

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -85.2%
YoY- 1050.22%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 10,811 21,602 22,878 20,461 37,155 30,013 29,856 -15.56%
PBT 432 3,705 1,368 4,007 1,102 4,610 1,433 -18.10%
Tax -205 -936 -595 231 -1,548 -2,490 -582 -15.95%
NP 227 2,769 773 4,238 -446 2,120 851 -19.75%
-
NP to SH 231 2,769 773 4,238 -446 2,120 851 -19.52%
-
Tax Rate 47.45% 25.26% 43.49% -5.76% 140.47% 54.01% 40.61% -
Total Cost 10,584 18,833 22,105 16,223 37,601 27,893 29,005 -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 0.47% 5.43% 0.00% 14.47% -2.03% 2.19% 0.69% -
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 18.72 34.33 35.52 32.83 59.15 48.13 47.71 -14.43%
EPS 0.40 4.40 1.50 6.80 -0.71 3.40 1.36 -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 9.41 18.80 19.91 17.81 32.33 26.12 25.98 -15.56%
EPS 0.20 2.41 0.67 3.69 -0.39 1.84 0.74 -19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4322 0.4436 0.00 0.2549 0.1913 0.8411 1.0728 -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 4.01 1.54 1.69 2.53 0.93 1.95 1.13 23.49%
P/EPS 187.50 12.05 50.00 12.21 -77.46 27.65 39.71 29.50%
EY 0.53 8.30 2.00 8.19 -1.29 3.62 2.52 -22.87%
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 3.63 1.57 1.35 2.28 1.18 2.12 1.38 17.48%
P/EPS 170.00 12.27 40.00 11.03 -98.59 30.00 48.53 23.22%
EY 0.59 8.15 2.50 9.07 -1.01 3.33 2.06 -18.80%
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