[LBICAP] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
13-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -54.46%
YoY- 104.22%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 119,326 120,052 122,260 124,740 120,860 119,424 126,056 -3.60%
PBT 9,724 18,440 -5,569 3,797 4,434 5,732 -34,496 -
Tax -158 -9,960 5,569 -2,929 -2,528 -2,328 34,496 -
NP 9,566 8,480 0 868 1,906 3,404 0 -
-
NP to SH 9,566 8,480 -8,207 868 1,906 3,404 -28,108 -
-
Tax Rate 1.62% 54.01% - 77.14% 57.01% 40.61% - -
Total Cost 109,760 111,572 122,260 123,872 118,954 116,020 126,056 -8.83%
-
Net Worth 99,152 96,647 109,218 110,169 113,724 123,269 106,684 -4.77%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 99,152 96,647 109,218 110,169 113,724 123,269 106,684 -4.77%
NOSH 62,359 62,352 62,410 62,596 63,533 62,573 62,388 -0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 8.02% 7.06% 0.00% 0.70% 1.58% 2.85% 0.00% -
ROE 9.65% 8.77% -7.51% 0.79% 1.68% 2.76% -26.35% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 191.35 192.54 195.90 199.28 190.23 190.85 202.05 -3.57%
EPS 15.34 13.60 -13.15 1.39 3.00 5.44 -45.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.75 1.76 1.79 1.97 1.71 -4.74%
Adjusted Per Share Value based on latest NOSH - 63,076
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 105.12 105.76 107.70 109.89 106.47 105.20 111.05 -3.60%
EPS 8.43 7.47 -7.23 0.76 1.68 3.00 -24.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8735 0.8514 0.9621 0.9705 1.0018 1.0859 0.9398 -4.77%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.96 0.94 0.99 0.81 0.72 0.54 0.92 -
P/RPS 0.50 0.49 0.51 0.41 0.38 0.28 0.46 5.73%
P/EPS 6.26 6.91 -7.53 58.41 24.00 9.93 -2.04 -
EY 15.98 14.47 -13.28 1.71 4.17 10.07 -48.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.57 0.46 0.40 0.27 0.54 7.29%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 27/02/02 13/11/01 09/10/01 24/05/01 28/02/01 -
Price 0.85 1.02 0.95 0.96 0.88 0.66 0.83 -
P/RPS 0.44 0.53 0.48 0.48 0.46 0.35 0.41 4.83%
P/EPS 5.54 7.50 -7.22 69.23 29.33 12.13 -1.84 -
EY 18.05 13.33 -13.84 1.44 3.41 8.24 -54.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.54 0.55 0.49 0.34 0.49 5.38%

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