[LBICAP] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 383.84%
YoY- 137.15%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 136,456 111,928 81,844 109,734 126,552 141,106 148,620 -5.51%
PBT 11,966 10,446 16,028 30,175 -6,621 -2,432 4,408 94.24%
Tax -2,520 -804 924 -1,549 -3,464 -3,942 -6,192 -44.99%
NP 9,446 9,642 16,952 28,626 -10,085 -6,374 -1,784 -
-
NP to SH 9,446 9,642 16,952 28,626 -10,085 -6,374 -1,784 -
-
Tax Rate 21.06% 7.70% -5.76% 5.13% - - 140.47% -
Total Cost 127,009 102,286 64,892 81,108 136,637 147,480 150,404 -10.63%
-
Net Worth 31,696 30,679 29,292 26,802 17,474 18,710 21,985 27.53%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 31,696 30,679 29,292 26,802 17,474 18,710 21,985 27.53%
NOSH 62,149 62,610 62,323 62,331 62,409 62,367 62,816 -0.70%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.92% 8.61% 20.71% 26.09% -7.97% -4.52% -1.20% -
ROE 29.80% 31.43% 57.87% 106.80% -57.71% -34.07% -8.11% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 219.56 178.77 131.32 176.05 202.78 226.25 236.59 -4.84%
EPS 15.20 15.40 27.20 45.90 -16.16 -10.22 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.47 0.43 0.28 0.30 0.35 28.44%
Adjusted Per Share Value based on latest NOSH - 62,368
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 118.75 97.41 71.23 95.50 110.13 122.80 129.34 -5.52%
EPS 8.22 8.39 14.75 24.91 -8.78 -5.55 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2758 0.267 0.2549 0.2332 0.1521 0.1628 0.1913 27.53%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.81 0.80 0.83 0.91 1.02 0.88 0.55 -
P/RPS 0.37 0.45 0.63 0.52 0.50 0.39 0.23 37.17%
P/EPS 5.33 5.19 3.05 1.98 -6.31 -8.61 -19.37 -
EY 18.77 19.25 32.77 50.47 -15.84 -11.61 -5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.63 1.77 2.12 3.64 2.93 1.57 0.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 26/08/04 26/05/04 27/02/04 08/01/04 29/08/03 26/05/03 -
Price 0.78 0.78 0.75 0.88 0.93 1.00 0.70 -
P/RPS 0.36 0.44 0.57 0.50 0.46 0.44 0.30 12.88%
P/EPS 5.13 5.06 2.76 1.92 -5.75 -9.78 -24.65 -
EY 19.49 19.74 36.27 52.19 -17.38 -10.22 -4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.59 1.60 2.05 3.32 3.33 2.00 -16.31%

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