[LBALUM] YoY Quarter Result on 31-Jan-2004 [#3]

Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -40.35%
YoY- -34.12%
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 87,381 58,910 50,530 44,459 37,145 38,903 31,495 18.53%
PBT 4,475 4,192 4,564 3,025 4,033 4,368 3,569 3.84%
Tax -894 0 -651 -673 -463 -154 -870 0.45%
NP 3,581 4,192 3,913 2,352 3,570 4,214 2,699 4.82%
-
NP to SH 3,581 3,692 3,913 2,352 3,570 4,214 2,699 4.82%
-
Tax Rate 19.98% 0.00% 14.26% 22.25% 11.48% 3.53% 24.38% -
Total Cost 83,800 54,718 46,617 42,107 33,575 34,689 28,796 19.47%
-
Net Worth 124,340 156,630 145,339 128,476 126,698 111,066 96,066 4.39%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 124,340 156,630 145,339 128,476 126,698 111,066 96,066 4.39%
NOSH 124,237 124,309 124,222 67,976 65,988 65,333 65,351 11.29%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 4.10% 7.12% 7.74% 5.29% 9.61% 10.83% 8.57% -
ROE 2.88% 2.36% 2.69% 1.83% 2.82% 3.79% 2.81% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 70.28 47.39 40.68 65.40 56.29 59.55 48.19 6.48%
EPS 1.44 2.97 3.15 3.46 5.41 6.45 4.13 -16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.26 1.17 1.89 1.92 1.70 1.47 -6.21%
Adjusted Per Share Value based on latest NOSH - 67,976
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 20.09 13.55 11.62 10.22 8.54 8.95 7.24 18.53%
EPS 0.82 0.85 0.90 0.54 0.82 0.97 0.62 4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2859 0.3602 0.3342 0.2954 0.2914 0.2554 0.2209 4.39%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 - - - - - - -
Price 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.71 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.65 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 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 30/03/06 29/03/05 26/03/04 28/03/03 29/03/02 29/03/01 -
Price 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.71 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.65 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 0.51 0.00 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