[LPI] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -84.54%
YoY- -47.07%
Quarter Report
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 109,797 96,690 82,440 65,492 52,127 25,765 21,798 -1.70%
PBT 13,296 10,172 5,956 5,877 8,488 3,806 4,414 -1.16%
Tax -4,104 -3,038 -1,780 -1,727 -648 -1,353 -23 -5.36%
NP 9,192 7,134 4,176 4,150 7,840 2,453 4,391 -0.78%
-
NP to SH 9,192 7,134 4,176 4,150 7,840 2,453 4,391 -0.78%
-
Tax Rate 30.87% 29.87% 29.89% 29.39% 7.63% 35.55% 0.52% -
Total Cost 100,605 89,556 78,264 61,342 44,287 23,312 17,407 -1.84%
-
Net Worth 327,722 288,270 274,951 219,122 196,365 182,153 179,742 -0.63%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 327,722 288,270 274,951 219,122 196,365 182,153 179,742 -0.63%
NOSH 134,582 122,788 118,636 107,512 107,397 107,117 106,836 -0.24%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 8.37% 7.38% 5.07% 6.34% 15.04% 9.52% 20.14% -
ROE 2.80% 2.47% 1.52% 1.89% 3.99% 1.35% 2.44% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 81.58 78.75 69.49 60.92 48.54 24.05 20.40 -1.46%
EPS 6.83 5.81 3.52 3.86 7.30 2.29 4.11 -0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4351 2.3477 2.3176 2.0381 1.8284 1.7005 1.6824 -0.39%
Adjusted Per Share Value based on latest NOSH - 107,512
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 27.56 24.27 20.69 16.44 13.08 6.47 5.47 -1.70%
EPS 2.31 1.79 1.05 1.04 1.97 0.62 1.10 -0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8226 0.7236 0.6902 0.55 0.4929 0.4572 0.4512 -0.63%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 6.90 4.58 3.78 4.34 2.45 4.54 0.00 -
P/RPS 8.46 5.82 5.44 7.12 5.05 18.88 0.00 -100.00%
P/EPS 101.02 78.83 107.39 112.44 33.56 198.25 0.00 -100.00%
EY 0.99 1.27 0.93 0.89 2.98 0.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 1.95 1.63 2.13 1.34 2.67 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 28/04/05 29/04/04 28/04/03 24/04/02 26/04/01 26/04/00 - -
Price 7.00 4.30 3.84 4.38 2.40 4.08 0.00 -
P/RPS 8.58 5.46 5.53 7.19 4.94 16.96 0.00 -100.00%
P/EPS 102.49 74.01 109.09 113.47 32.88 178.17 0.00 -100.00%
EY 0.98 1.35 0.92 0.88 3.04 0.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 1.83 1.66 2.15 1.31 2.40 0.00 -100.00%

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