[LBICAP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -257.29%
YoY- -166.63%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 81,844 109,734 126,552 141,106 148,620 126,053 123,574 -23.99%
PBT 16,028 30,175 -6,621 -2,432 4,408 -74,590 10,325 34.03%
Tax 924 -1,549 -3,464 -3,942 -6,192 -2,456 -6,380 -
NP 16,952 28,626 -10,085 -6,374 -1,784 -77,046 3,945 164.07%
-
NP to SH 16,952 28,626 -10,085 -6,374 -1,784 -77,046 3,945 164.07%
-
Tax Rate -5.76% 5.13% - - 140.47% - 61.79% -
Total Cost 64,892 81,108 136,637 147,480 150,404 203,099 119,629 -33.46%
-
Net Worth 29,292 26,802 17,474 18,710 21,985 22,460 97,384 -55.07%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 29,292 26,802 17,474 18,710 21,985 22,460 97,384 -55.07%
NOSH 62,323 62,331 62,409 62,367 62,816 62,391 62,426 -0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.71% 26.09% -7.97% -4.52% -1.20% -61.12% 3.19% -
ROE 57.87% 106.80% -57.71% -34.07% -8.11% -343.02% 4.05% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 131.32 176.05 202.78 226.25 236.59 202.04 197.95 -23.91%
EPS 27.20 45.90 -16.16 -10.22 -2.84 -123.50 6.32 164.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.43 0.28 0.30 0.35 0.36 1.56 -55.02%
Adjusted Per Share Value based on latest NOSH - 62,437
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 72.10 96.67 111.48 124.30 130.92 111.04 108.86 -23.99%
EPS 14.93 25.22 -8.88 -5.62 -1.57 -67.87 3.48 163.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2361 0.1539 0.1648 0.1937 0.1979 0.8579 -55.08%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.83 0.91 1.02 0.88 0.55 0.69 0.74 -
P/RPS 0.63 0.52 0.50 0.39 0.23 0.34 0.37 42.54%
P/EPS 3.05 1.98 -6.31 -8.61 -19.37 -0.56 11.71 -59.18%
EY 32.77 50.47 -15.84 -11.61 -5.16 -178.97 8.54 144.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.12 3.64 2.93 1.57 1.92 0.47 141.86%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 08/01/04 29/08/03 26/05/03 27/02/03 21/11/02 -
Price 0.75 0.88 0.93 1.00 0.70 0.66 0.71 -
P/RPS 0.57 0.50 0.46 0.44 0.30 0.33 0.36 35.80%
P/EPS 2.76 1.92 -5.75 -9.78 -24.65 -0.53 11.23 -60.73%
EY 36.27 52.19 -17.38 -10.22 -4.06 -187.10 8.90 154.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.05 3.32 3.33 2.00 1.83 0.46 129.39%

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