[LBICAP] QoQ Annualized Quarter 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- 97.68%
YoY- -121.04%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 109,734 126,552 141,106 148,620 126,053 123,574 119,326 -5.41%
PBT 30,175 -6,621 -2,432 4,408 -74,590 10,325 9,724 112.31%
Tax -1,549 -3,464 -3,942 -6,192 -2,456 -6,380 -158 356.16%
NP 28,626 -10,085 -6,374 -1,784 -77,046 3,945 9,566 107.24%
-
NP to SH 28,626 -10,085 -6,374 -1,784 -77,046 3,945 9,566 107.24%
-
Tax Rate 5.13% - - 140.47% - 61.79% 1.62% -
Total Cost 81,108 136,637 147,480 150,404 203,099 119,629 109,760 -18.21%
-
Net Worth 26,802 17,474 18,710 21,985 22,460 97,384 99,152 -58.09%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 26,802 17,474 18,710 21,985 22,460 97,384 99,152 -58.09%
NOSH 62,331 62,409 62,367 62,816 62,391 62,426 62,359 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 26.09% -7.97% -4.52% -1.20% -61.12% 3.19% 8.02% -
ROE 106.80% -57.71% -34.07% -8.11% -343.02% 4.05% 9.65% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 176.05 202.78 226.25 236.59 202.04 197.95 191.35 -5.38%
EPS 45.90 -16.16 -10.22 -2.84 -123.50 6.32 15.34 107.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.28 0.30 0.35 0.36 1.56 1.59 -58.08%
Adjusted Per Share Value based on latest NOSH - 62,816
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 96.67 111.48 124.30 130.92 111.04 108.86 105.12 -5.41%
EPS 25.22 -8.88 -5.62 -1.57 -67.87 3.48 8.43 107.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2361 0.1539 0.1648 0.1937 0.1979 0.8579 0.8735 -58.09%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.91 1.02 0.88 0.55 0.69 0.74 0.96 -
P/RPS 0.52 0.50 0.39 0.23 0.34 0.37 0.50 2.64%
P/EPS 1.98 -6.31 -8.61 -19.37 -0.56 11.71 6.26 -53.48%
EY 50.47 -15.84 -11.61 -5.16 -178.97 8.54 15.98 114.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.64 2.93 1.57 1.92 0.47 0.60 131.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 08/01/04 29/08/03 26/05/03 27/02/03 21/11/02 29/08/02 -
Price 0.88 0.93 1.00 0.70 0.66 0.71 0.85 -
P/RPS 0.50 0.46 0.44 0.30 0.33 0.36 0.44 8.87%
P/EPS 1.92 -5.75 -9.78 -24.65 -0.53 11.23 5.54 -50.56%
EY 52.19 -17.38 -10.22 -4.06 -187.10 8.90 18.05 102.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 3.32 3.33 2.00 1.83 0.46 0.53 145.80%

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