[LBICAP] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.24%
YoY- -151.78%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 102,617 137,045 96,993 137,799 126,116 110,398 153,616 -6.50%
PBT 16,364 5,505 37,046 -72,457 -24,531 -23,292 -15,428 -
Tax -4,469 -4,001 -469 5,215 -2,176 24,245 17,298 -
NP 11,895 1,504 36,577 -67,242 -26,707 953 1,870 36.10%
-
NP to SH 12,002 1,504 36,577 -67,242 -26,707 -22,145 -10,587 -
-
Tax Rate 27.31% 72.68% 1.27% - - - - -
Total Cost 90,722 135,541 60,416 205,041 152,823 109,445 151,746 -8.21%
-
Net Worth 53,092 41,006 31,904 18,731 99,282 114,112 13,720,274 -60.36%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,097 - - - - - - -
Div Payout % 25.80% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 53,092 41,006 31,904 18,731 99,282 114,112 13,720,274 -60.36%
NOSH 63,205 62,131 65,111 62,437 62,442 63,750 6,502,500 -53.78%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.59% 1.10% 37.71% -48.80% -21.18% 0.86% 1.22% -
ROE 22.61% 3.67% 114.65% -358.98% -26.90% -19.41% -0.08% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 162.35 220.57 148.97 220.70 201.97 173.17 2.36 102.35%
EPS 18.99 2.42 56.18 -107.70 -42.77 -34.74 -0.16 -
DPS 4.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.66 0.49 0.30 1.59 1.79 2.11 -14.22%
Adjusted Per Share Value based on latest NOSH - 62,437
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 90.40 120.73 85.44 121.39 111.10 97.25 135.32 -6.49%
EPS 10.57 1.32 32.22 -59.24 -23.53 -19.51 -9.33 -
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4677 0.3612 0.2811 0.165 0.8746 1.0052 120.8653 -60.36%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.54 0.48 0.80 0.88 0.96 0.72 2.00 -
P/RPS 0.33 0.22 0.54 0.40 0.48 0.42 84.66 -60.31%
P/EPS 2.84 19.83 1.42 -0.82 -2.24 -2.07 -1,228.39 -
EY 35.16 5.04 70.22 -122.38 -44.55 -48.25 -0.08 -
DY 9.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 1.63 2.93 0.60 0.40 0.95 -6.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 26/08/04 29/08/03 29/08/02 09/10/01 30/08/00 -
Price 0.55 0.55 0.78 1.00 0.85 0.88 1.80 -
P/RPS 0.34 0.25 0.52 0.45 0.42 0.51 76.19 -59.40%
P/EPS 2.90 22.72 1.39 -0.93 -1.99 -2.53 -1,105.55 -
EY 34.52 4.40 72.02 -107.70 -50.32 -39.47 -0.09 -
DY 8.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 1.59 3.33 0.53 0.49 0.85 -4.37%

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