[LBALUM] YoY Cumulative Quarter Result on 31-Jul-2003 [#1]

Announcement Date
16-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -73.05%
YoY- -10.73%
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 87,560 82,109 50,193 48,795 40,105 41,496 39,182 12.16%
PBT 4,217 5,073 5,150 4,229 4,601 4,890 4,105 0.38%
Tax -462 -719 -1,095 -709 -658 -100 -1,080 -11.41%
NP 3,755 4,354 4,055 3,520 3,943 4,790 3,025 3.13%
-
NP to SH 3,755 4,354 4,055 3,520 3,943 4,790 3,025 3.13%
-
Tax Rate 10.96% 14.17% 21.26% 16.77% 14.30% 2.04% 26.31% -
Total Cost 83,805 77,755 46,138 45,275 36,162 36,706 36,157 12.75%
-
Net Worth 174,072 124,399 140,365 123,067 119,145 103,108 90,161 9.84%
Dividend
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 174,072 124,399 140,365 123,067 119,145 103,108 90,161 9.84%
NOSH 248,675 124,399 70,891 66,165 65,826 65,258 65,334 21.03%
Ratio Analysis
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 4.29% 5.30% 8.08% 7.21% 9.83% 11.54% 7.72% -
ROE 2.16% 3.50% 2.89% 2.86% 3.31% 4.65% 3.36% -
Per Share
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 35.21 66.00 70.80 73.75 60.93 63.59 59.97 -7.32%
EPS 1.51 1.75 5.72 5.32 5.99 7.34 4.63 -14.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 1.00 1.98 1.86 1.81 1.58 1.38 -9.23%
Adjusted Per Share Value based on latest NOSH - 66,165
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 20.14 18.88 11.54 11.22 9.22 9.54 9.01 12.17%
EPS 0.86 1.00 0.93 0.81 0.91 1.10 0.70 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4003 0.2861 0.3228 0.283 0.274 0.2371 0.2073 9.85%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/07 - - - - - - -
Price 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 45.03 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.22 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 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/07 29/09/06 28/09/04 16/09/03 27/09/02 28/09/01 29/09/00 -
Price 0.51 0.41 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.45 0.62 0.00 0.00 0.00 0.00 0.00 -
P/EPS 33.77 11.71 0.00 0.00 0.00 0.00 0.00 -
EY 2.96 8.54 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 0.73 0.41 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