[LBICAP] YoY Quarter Result on 31-Mar-2003 [#1]

Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 99.28%
YoY- -121.04%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 21,602 22,878 20,461 37,155 31,013 29,856 38,594 -9.21%
PBT 3,705 1,368 4,007 1,102 4,610 1,433 -911 -
Tax -936 -595 231 -1,548 -2,490 -582 1,139 -
NP 2,769 773 4,238 -446 2,120 851 228 51.58%
-
NP to SH 2,769 773 4,238 -446 2,120 851 228 51.58%
-
Tax Rate 25.26% 43.49% -5.76% 140.47% 54.01% 40.61% - -
Total Cost 18,833 22,105 16,223 37,601 28,893 29,005 38,366 -11.17%
-
Net Worth 50,974 0 29,292 21,985 96,647 123,269 133,633 -14.83%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 50,974 0 29,292 21,985 96,647 123,269 133,633 -14.83%
NOSH 62,931 64,416 62,323 62,816 62,352 62,573 63,333 -0.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.82% 3.38% 20.71% -1.20% 6.84% 2.85% 0.59% -
ROE 5.43% 0.00% 14.47% -2.03% 2.19% 0.69% 0.17% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 34.33 35.52 32.83 59.15 49.74 47.71 60.94 -9.11%
EPS 4.40 1.50 6.80 -0.71 3.40 1.36 0.36 51.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.00 0.47 0.35 1.55 1.97 2.11 -14.74%
Adjusted Per Share Value based on latest NOSH - 62,816
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 18.80 19.91 17.81 32.33 26.99 25.98 33.59 -9.21%
EPS 2.41 0.67 3.69 -0.39 1.84 0.74 0.20 51.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.00 0.2549 0.1913 0.8411 1.0728 1.163 -14.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.53 0.60 0.83 0.55 0.94 0.54 3.66 -
P/RPS 1.54 1.69 2.53 0.93 1.89 1.13 6.01 -20.29%
P/EPS 12.05 50.00 12.21 -77.46 27.65 39.71 1,016.67 -52.23%
EY 8.30 2.00 8.19 -1.29 3.62 2.52 0.10 108.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 1.77 1.57 0.61 0.27 1.73 -15.04%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 27/05/05 26/05/04 26/05/03 31/05/02 24/05/01 30/05/00 -
Price 0.54 0.48 0.75 0.70 1.02 0.66 2.50 -
P/RPS 1.57 1.35 2.28 1.18 2.05 1.38 4.10 -14.77%
P/EPS 12.27 40.00 11.03 -98.59 30.00 48.53 694.44 -48.94%
EY 8.15 2.50 9.07 -1.01 3.33 2.06 0.14 96.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 1.60 2.00 0.66 0.34 1.18 -8.99%

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