[LBALUM] YoY Quarter Result on 31-Jul-2002 [#1]

Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -29.7%
YoY- -17.68%
View:
Show?
Quarter Result
31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 82,109 50,193 48,795 40,105 41,496 39,182 30,844 -1.04%
PBT 5,073 5,150 4,229 4,601 4,890 4,105 4,020 -0.24%
Tax -719 -1,095 -709 -658 -100 -1,080 -675 -0.06%
NP 4,354 4,055 3,520 3,943 4,790 3,025 3,345 -0.28%
-
NP to SH 4,354 4,055 3,520 3,943 4,790 3,025 3,345 -0.28%
-
Tax Rate 14.17% 21.26% 16.77% 14.30% 2.04% 26.31% 16.79% -
Total Cost 77,755 46,138 45,275 36,162 36,706 36,157 27,499 -1.11%
-
Net Worth 124,399 70,891 123,067 119,145 103,108 90,161 0 -100.00%
Dividend
31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 124,399 70,891 123,067 119,145 103,108 90,161 0 -100.00%
NOSH 124,399 70,891 66,165 65,826 65,258 65,334 55,936 -0.85%
Ratio Analysis
31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 5.30% 8.08% 7.21% 9.83% 11.54% 7.72% 10.84% -
ROE 3.50% 5.72% 2.86% 3.31% 4.65% 3.36% 0.00% -
Per Share
31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 66.00 70.80 73.75 60.93 63.59 59.97 55.14 -0.19%
EPS 1.75 3.27 5.32 5.99 7.34 4.63 5.98 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.86 1.81 1.58 1.38 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 65,826
31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 18.88 11.54 11.22 9.22 9.54 9.01 7.09 -1.04%
EPS 1.00 0.93 0.81 0.91 1.10 0.70 0.77 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2861 0.163 0.283 0.274 0.2371 0.2073 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/09/06 28/09/04 16/09/03 27/09/02 28/09/01 29/09/00 28/09/99 -
Price 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.71 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 8.54 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.00 0.00 0.00 0.00 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