[LBICAP] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4.39%
YoY- -102.6%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 101,144 149,241 94,887 133,051 128,040 103,674 129,766 -4.06%
PBT 16,528 3,505 33,512 -65,656 -28,230 -27,800 -11,704 -
Tax -4,421 -3,776 -262 4,658 -1,878 28,651 13,574 -
NP 12,107 -271 33,250 -60,998 -30,108 851 1,870 36.50%
-
NP to SH 12,214 -271 33,250 -60,998 -30,108 -24,847 -7,987 -
-
Tax Rate 26.75% 107.73% 0.78% - - - - -
Total Cost 89,037 149,512 61,637 194,049 158,148 102,823 127,896 -5.85%
-
Net Worth 50,974 0 29,292 21,985 62,352 123,269 133,633 -14.83%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,097 - - - - - - -
Div Payout % 25.36% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 50,974 0 29,292 21,985 62,352 123,269 133,633 -14.83%
NOSH 62,931 64,416 62,323 62,816 62,352 62,573 63,333 -0.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.97% -0.18% 35.04% -45.85% -23.51% 0.82% 1.44% -
ROE 23.96% 0.00% 113.51% -277.44% -48.29% -20.16% -5.98% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 160.72 231.68 152.25 211.81 205.35 165.68 204.89 -3.96%
EPS 19.41 -0.42 53.35 -97.10 -48.29 -39.71 -12.61 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.00 0.47 0.35 1.00 1.97 2.11 -14.74%
Adjusted Per Share Value based on latest NOSH - 62,816
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 89.10 131.47 83.59 117.21 112.79 91.33 114.31 -4.06%
EPS 10.76 -0.24 29.29 -53.73 -26.52 -21.89 -7.04 -
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.449 0.00 0.258 0.1937 0.5493 1.0859 1.1772 -14.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.53 0.60 0.83 0.55 0.94 0.54 3.66 -
P/RPS 0.33 0.26 0.55 0.26 0.46 0.33 1.79 -24.54%
P/EPS 2.73 -142.62 1.56 -0.57 -1.95 -1.36 -29.02 -
EY 36.62 -0.70 64.28 -176.55 -51.37 -73.53 -3.45 -
DY 9.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 1.77 1.57 0.94 0.27 1.73 -15.04%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 27/05/05 26/05/04 26/05/03 31/05/02 24/05/01 - -
Price 0.54 0.48 0.75 0.70 1.02 0.66 0.00 -
P/RPS 0.34 0.21 0.49 0.33 0.50 0.40 0.00 -
P/EPS 2.78 -114.10 1.41 -0.72 -2.11 -1.66 0.00 -
EY 35.94 -0.88 71.13 -138.72 -47.34 -60.16 0.00 -
DY 9.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 1.60 2.00 1.02 0.34 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