[LBALUM] YoY Quarter Result on 31-Oct-2002 [#2]

Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -6.31%
YoY- -9.46%
View:
Show?
Quarter Result
31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 60,015 54,937 52,915 40,116 41,633 41,549 33,121 -0.62%
PBT 4,119 5,930 4,181 4,355 4,165 4,145 3,982 -0.03%
Tax -714 -1,577 -238 -661 -85 -790 -175 -1.47%
NP 3,405 4,353 3,943 3,694 4,080 3,355 3,807 0.11%
-
NP to SH 3,405 4,353 3,943 3,694 4,080 3,355 3,807 0.11%
-
Tax Rate 17.33% 26.59% 5.69% 15.18% 2.04% 19.06% 4.39% -
Total Cost 56,610 50,584 48,972 36,422 37,553 38,194 29,314 -0.69%
-
Net Worth 154,261 141,379 127,862 123,353 107,059 93,339 80,618 -0.68%
Dividend
31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - 3,641 - - - -
Div Payout % - - - 98.57% - - - -
Equity
31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 154,261 141,379 127,862 123,353 107,059 93,339 80,618 -0.68%
NOSH 124,404 124,017 66,943 65,964 65,280 65,272 55,985 -0.84%
Ratio Analysis
31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 5.67% 7.92% 7.45% 9.21% 9.80% 8.07% 11.49% -
ROE 2.21% 3.08% 3.08% 2.99% 3.81% 3.59% 4.72% -
Per Share
31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 48.24 44.30 79.04 60.81 63.78 63.65 59.16 0.21%
EPS 2.74 3.51 5.89 5.60 6.25 5.14 6.80 0.96%
DPS 0.00 0.00 0.00 5.52 0.00 0.00 0.00 -
NAPS 1.24 1.14 1.91 1.87 1.64 1.43 1.44 0.15%
Adjusted Per Share Value based on latest NOSH - 65,964
31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 13.80 12.63 12.17 9.23 9.57 9.55 7.62 -0.62%
EPS 0.78 1.00 0.91 0.85 0.94 0.77 0.88 0.12%
DPS 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.3547 0.3251 0.294 0.2837 0.2462 0.2146 0.1854 -0.68%
Price Multiplier on Financial Quarter End Date
31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 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
31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 12/09/05 23/12/04 12/12/03 30/12/02 28/12/01 22/12/00 28/12/99 -
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 -

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