[LBICAP] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 203.33%
YoY- 149.12%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 126,053 123,574 119,326 120,052 122,260 124,740 120,860 2.83%
PBT -74,590 10,325 9,724 18,440 -5,569 3,797 4,434 -
Tax -2,456 -6,380 -158 -9,960 5,569 -2,929 -2,528 -1.90%
NP -77,046 3,945 9,566 8,480 0 868 1,906 -
-
NP to SH -77,046 3,945 9,566 8,480 -8,207 868 1,906 -
-
Tax Rate - 61.79% 1.62% 54.01% - 77.14% 57.01% -
Total Cost 203,099 119,629 109,760 111,572 122,260 123,872 118,954 42.71%
-
Net Worth 22,460 97,384 99,152 96,647 109,218 110,169 113,724 -65.98%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 22,460 97,384 99,152 96,647 109,218 110,169 113,724 -65.98%
NOSH 62,391 62,426 62,359 62,352 62,410 62,596 63,533 -1.19%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -61.12% 3.19% 8.02% 7.06% 0.00% 0.70% 1.58% -
ROE -343.02% 4.05% 9.65% 8.77% -7.51% 0.79% 1.68% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 202.04 197.95 191.35 192.54 195.90 199.28 190.23 4.08%
EPS -123.50 6.32 15.34 13.60 -13.15 1.39 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 1.56 1.59 1.55 1.75 1.76 1.79 -65.57%
Adjusted Per Share Value based on latest NOSH - 62,352
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 111.04 108.86 105.12 105.76 107.70 109.89 106.47 2.83%
EPS -67.87 3.48 8.43 7.47 -7.23 0.76 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1979 0.8579 0.8735 0.8514 0.9621 0.9705 1.0018 -65.98%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.69 0.74 0.96 0.94 0.99 0.81 0.72 -
P/RPS 0.34 0.37 0.50 0.49 0.51 0.41 0.38 -7.12%
P/EPS -0.56 11.71 6.26 6.91 -7.53 58.41 24.00 -
EY -178.97 8.54 15.98 14.47 -13.28 1.71 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.47 0.60 0.61 0.57 0.46 0.40 183.73%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 29/08/02 31/05/02 27/02/02 13/11/01 09/10/01 -
Price 0.66 0.71 0.85 1.02 0.95 0.96 0.88 -
P/RPS 0.33 0.36 0.44 0.53 0.48 0.48 0.46 -19.81%
P/EPS -0.53 11.23 5.54 7.50 -7.22 69.23 29.33 -
EY -187.10 8.90 18.05 13.33 -13.84 1.44 3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.46 0.53 0.66 0.54 0.55 0.49 140.13%

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