[LBICAP] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -38.14%
YoY- 354.53%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 70,553 37,155 126,053 92,681 59,663 30,013 122,260 -30.75%
PBT -1,216 1,102 -74,590 7,744 4,862 4,610 -5,569 -63.84%
Tax -1,971 -1,548 -2,456 -4,785 -79 -2,490 5,569 -
NP -3,187 -446 -77,046 2,959 4,783 2,120 0 -
-
NP to SH -3,187 -446 -77,046 2,959 4,783 2,120 -8,207 -46.86%
-
Tax Rate - 140.47% - 61.79% 1.62% 54.01% - -
Total Cost 73,740 37,601 203,099 89,722 54,880 27,893 122,260 -28.68%
-
Net Worth 18,710 21,985 22,460 97,384 99,152 96,647 109,218 -69.25%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 18,710 21,985 22,460 97,384 99,152 96,647 109,218 -69.25%
NOSH 62,367 62,816 62,391 62,426 62,359 62,352 62,410 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -4.52% -1.20% -61.12% 3.19% 8.02% 7.06% 0.00% -
ROE -17.03% -2.03% -343.02% 3.04% 4.82% 2.19% -7.51% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 113.12 59.15 202.04 148.47 95.68 48.13 195.90 -30.72%
EPS -5.11 -0.71 -123.50 4.74 7.67 3.40 -13.15 -46.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.35 0.36 1.56 1.59 1.55 1.75 -69.24%
Adjusted Per Share Value based on latest NOSH - 62,465
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 62.15 32.73 111.04 81.64 52.56 26.44 107.70 -30.75%
EPS -2.81 -0.39 -67.87 2.61 4.21 1.87 -7.23 -46.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1648 0.1937 0.1979 0.8579 0.8735 0.8514 0.9621 -69.25%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.88 0.55 0.69 0.74 0.96 0.94 0.99 -
P/RPS 0.78 0.93 0.34 0.50 1.00 1.95 0.51 32.84%
P/EPS -17.22 -77.46 -0.56 15.61 12.52 27.65 -7.53 73.84%
EY -5.81 -1.29 -178.97 6.41 7.99 3.62 -13.28 -42.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 1.57 1.92 0.47 0.60 0.61 0.57 198.74%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 26/05/03 27/02/03 21/11/02 29/08/02 31/05/02 27/02/02 -
Price 1.00 0.70 0.66 0.71 0.85 1.02 0.95 -
P/RPS 0.88 1.18 0.33 0.48 0.89 2.12 0.48 49.96%
P/EPS -19.57 -98.59 -0.53 14.98 11.08 30.00 -7.22 94.75%
EY -5.11 -1.01 -187.10 6.68 9.02 3.33 -13.84 -48.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.00 1.83 0.46 0.53 0.66 0.54 237.40%

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