[LBICAP] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -30.76%
YoY- -68.46%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 15,403 4,080 13,840 15,745 25,937 13,536 24,781 -7.61%
PBT 2,584 725 1,943 1,250 3,936 1,645 3,052 -2.73%
Tax -645 -94 -486 -363 -917 -587 -903 -5.44%
NP 1,939 631 1,457 887 3,019 1,058 2,149 -1.69%
-
NP to SH 1,939 631 1,413 925 2,933 1,062 2,149 -1.69%
-
Tax Rate 24.96% 12.97% 25.01% 29.04% 23.30% 35.68% 29.59% -
Total Cost 13,464 3,449 12,383 14,858 22,918 12,478 22,632 -8.28%
-
Net Worth 92,382 137,672 76,563 65,706 59,882 54,974 53,092 9.66%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 92,382 137,672 76,563 65,706 59,882 54,974 53,092 9.66%
NOSH 72,741 114,727 62,246 63,793 61,104 62,470 63,205 2.36%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.59% 15.47% 10.53% 5.63% 11.64% 7.82% 8.67% -
ROE 2.10% 0.46% 1.85% 1.41% 4.90% 1.93% 4.05% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.17 3.56 22.23 24.68 42.45 21.67 39.21 -9.75%
EPS 3.10 0.55 2.27 1.45 4.80 1.70 3.40 -1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.23 1.03 0.98 0.88 0.84 7.12%
Adjusted Per Share Value based on latest NOSH - 63,793
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.40 3.55 12.04 13.70 22.57 11.78 21.57 -7.62%
EPS 1.69 0.55 1.23 0.80 2.55 0.92 1.87 -1.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.804 1.1981 0.6663 0.5718 0.5211 0.4784 0.462 9.66%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.85 0.62 0.68 0.60 0.62 0.71 0.54 -
P/RPS 4.01 17.43 3.06 2.43 1.46 3.28 1.38 19.43%
P/EPS 31.89 112.73 29.96 41.38 12.92 41.76 15.88 12.31%
EY 3.14 0.89 3.34 2.42 7.74 2.39 6.30 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.55 0.58 0.63 0.81 0.64 0.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 23/08/10 24/08/09 14/08/08 28/08/07 28/08/06 -
Price 1.03 0.62 0.71 0.60 0.66 0.69 0.55 -
P/RPS 4.86 17.43 3.19 2.43 1.55 3.18 1.40 23.02%
P/EPS 38.64 112.73 31.28 41.38 13.75 40.59 16.18 15.59%
EY 2.59 0.89 3.20 2.42 7.27 2.46 6.18 -13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.52 0.58 0.58 0.67 0.78 0.65 3.73%

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