[LBICAP] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.14%
YoY- -194.77%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 120,671 119,010 129,142 126,009 113,671 137,001 46,467 -1.00%
PBT 7,499 45,340 -76,490 -25,671 -8,335 -31,490 1,736 -1.54%
Tax -3,985 -1,330 5,903 -2,942 9,370 31,718 -94 -3.90%
NP 3,514 44,010 -70,587 -28,613 1,035 228 1,642 -0.80%
-
NP to SH 3,514 44,010 -70,587 -28,613 -9,707 -24,585 1,642 -0.80%
-
Tax Rate 53.14% 2.93% - - - - 5.41% -
Total Cost 117,157 75,000 199,729 154,622 112,636 136,773 44,825 -1.01%
-
Net Worth 45,217 32,073 17,458 97,446 111,015 117,943 147,342 1.26%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 3,097 - - - - - - -100.00%
Div Payout % 88.14% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 45,217 32,073 17,458 97,446 111,015 117,943 147,342 1.26%
NOSH 61,942 62,888 62,352 62,465 63,076 62,404 62,433 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.91% 36.98% -54.66% -22.71% 0.91% 0.17% 3.53% -
ROE 7.77% 137.22% -404.31% -29.36% -8.74% -20.84% 1.11% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 194.81 189.24 207.12 201.72 180.21 219.54 74.43 -1.01%
EPS 5.67 69.98 -113.21 -45.81 -15.39 -39.40 2.63 -0.81%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.73 0.51 0.28 1.56 1.76 1.89 2.36 1.25%
Adjusted Per Share Value based on latest NOSH - 62,465
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 106.30 104.84 113.76 111.00 100.14 120.69 40.93 -1.00%
EPS 3.10 38.77 -62.18 -25.21 -8.55 -21.66 1.45 -0.80%
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3983 0.2825 0.1538 0.8584 0.978 1.039 1.298 1.26%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.54 0.81 1.02 0.74 0.81 1.19 0.00 -
P/RPS 0.28 0.43 0.49 0.37 0.45 0.54 0.00 -100.00%
P/EPS 9.52 1.16 -0.90 -1.62 -5.26 -3.02 0.00 -100.00%
EY 10.51 86.40 -110.99 -61.90 -19.00 -33.11 0.00 -100.00%
DY 9.26 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.74 1.59 3.64 0.47 0.46 0.63 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 22/11/04 08/01/04 21/11/02 13/11/01 30/11/00 - -
Price 0.55 0.78 0.93 0.71 0.96 1.10 0.00 -
P/RPS 0.28 0.41 0.45 0.35 0.53 0.50 0.00 -100.00%
P/EPS 9.69 1.11 -0.82 -1.55 -6.24 -2.79 0.00 -100.00%
EY 10.31 89.72 -121.73 -64.52 -16.03 -35.81 0.00 -100.00%
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.75 1.53 3.32 0.46 0.55 0.58 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