[LBALUM] YoY Quarter Result on 31-Jul-2005 [#2]

Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 5.35%
YoY- -16.03%
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/07/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 99,484 84,727 69,594 60,015 54,937 52,915 40,116 16.32%
PBT 3,034 5,976 4,771 4,119 5,930 4,181 4,355 -5.84%
Tax -419 -720 -734 -714 -1,577 -238 -661 -7.31%
NP 2,615 5,256 4,037 3,405 4,353 3,943 3,694 -5.58%
-
NP to SH 2,615 5,256 4,037 3,405 4,353 3,943 3,694 -5.58%
-
Tax Rate 13.81% 12.05% 15.38% 17.33% 26.59% 5.69% 15.18% -
Total Cost 96,869 79,471 65,557 56,610 50,584 48,972 36,422 17.68%
-
Net Worth 189,276 173,547 124,215 154,261 141,379 127,862 123,353 7.38%
Dividend
31/10/08 31/10/07 31/10/06 31/07/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - 3,641 -
Div Payout % - - - - - - 98.57% -
Equity
31/10/08 31/10/07 31/10/06 31/07/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 189,276 173,547 124,215 154,261 141,379 127,862 123,353 7.38%
NOSH 249,047 247,924 124,215 124,404 124,017 66,943 65,964 24.75%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/07/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 2.63% 6.20% 5.80% 5.67% 7.92% 7.45% 9.21% -
ROE 1.38% 3.03% 3.25% 2.21% 3.08% 3.08% 2.99% -
Per Share
31/10/08 31/10/07 31/10/06 31/07/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 39.95 34.17 56.03 48.24 44.30 79.04 60.81 -6.75%
EPS 1.05 2.12 1.62 2.74 3.51 5.89 5.60 -24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.52 -
NAPS 0.76 0.70 1.00 1.24 1.14 1.91 1.87 -13.92%
Adjusted Per Share Value based on latest NOSH - 124,404
31/10/08 31/10/07 31/10/06 31/07/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 22.91 19.51 16.03 13.82 12.65 12.19 9.24 16.32%
EPS 0.60 1.21 0.93 0.78 1.00 0.91 0.85 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
NAPS 0.4359 0.3997 0.2861 0.3553 0.3256 0.2945 0.2841 7.38%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/07/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 - - - - -
Price 0.35 0.55 0.42 0.00 0.00 0.00 0.00 -
P/RPS 0.88 1.61 0.75 0.00 0.00 0.00 0.00 -
P/EPS 33.33 25.94 12.92 0.00 0.00 0.00 0.00 -
EY 3.00 3.85 7.74 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 0.46 0.79 0.42 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/07/05 31/10/04 31/10/03 31/10/02 CAGR
Date 15/12/08 17/12/07 12/12/06 12/09/05 23/12/04 12/12/03 30/12/02 -
Price 0.31 0.48 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.78 1.40 0.73 0.00 0.00 0.00 0.00 -
P/EPS 29.52 22.64 12.62 0.00 0.00 0.00 0.00 -
EY 3.39 4.42 7.93 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 0.41 0.69 0.41 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