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

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -614.57%
YoY- -166.63%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 20,461 109,734 94,914 70,553 37,155 126,053 92,681 -63.43%
PBT 4,007 30,175 -4,966 -1,216 1,102 -74,590 7,744 -35.52%
Tax 231 -1,549 -2,598 -1,971 -1,548 -2,456 -4,785 -
NP 4,238 28,626 -7,564 -3,187 -446 -77,046 2,959 27.03%
-
NP to SH 4,238 28,626 -7,564 -3,187 -446 -77,046 2,959 27.03%
-
Tax Rate -5.76% 5.13% - - 140.47% - 61.79% -
Total Cost 16,223 81,108 102,478 73,740 37,601 203,099 89,722 -67.99%
-
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 14.47% 106.80% -43.29% -17.03% -2.03% -343.02% 3.04% -
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 32.83 176.05 152.08 113.12 59.15 202.04 148.47 -63.39%
EPS 6.80 45.90 -12.12 -5.11 -0.71 -123.50 4.74 27.17%
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 18.02 96.67 83.61 62.15 32.73 111.04 81.64 -63.44%
EPS 3.73 25.22 -6.66 -2.81 -0.39 -67.87 2.61 26.84%
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 2.53 0.52 0.67 0.78 0.93 0.34 0.50 194.44%
P/EPS 12.21 1.98 -8.42 -17.22 -77.46 -0.56 15.61 -15.09%
EY 8.19 50.47 -11.88 -5.81 -1.29 -178.97 6.41 17.72%
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 2.28 0.50 0.61 0.88 1.18 0.33 0.48 182.30%
P/EPS 11.03 1.92 -7.67 -19.57 -98.59 -0.53 14.98 -18.44%
EY 9.07 52.19 -13.03 -5.11 -1.01 -187.10 6.68 22.59%
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