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

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 478.45%
YoY- 137.15%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 102,342 55,964 20,461 109,734 94,914 70,553 37,155 96.13%
PBT 8,975 5,223 4,007 30,175 -4,966 -1,216 1,102 303.25%
Tax -1,890 -402 231 -1,549 -2,598 -1,971 -1,548 14.19%
NP 7,085 4,821 4,238 28,626 -7,564 -3,187 -446 -
-
NP to SH 7,085 4,821 4,238 28,626 -7,564 -3,187 -446 -
-
Tax Rate 21.06% 7.70% -5.76% 5.13% - - 140.47% -
Total Cost 95,257 51,143 16,223 81,108 102,478 73,740 37,601 85.52%
-
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 22.35% 15.71% 14.47% 106.80% -43.29% -17.03% -2.03% -
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 164.67 89.38 32.83 176.05 152.08 113.12 59.15 97.52%
EPS 11.40 7.70 6.80 45.90 -12.12 -5.11 -0.71 -
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 90.16 49.30 18.02 96.67 83.61 62.15 32.73 96.14%
EPS 6.24 4.25 3.73 25.22 -6.66 -2.81 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2792 0.2703 0.258 0.2361 0.1539 0.1648 0.1937 27.51%
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 0.49 0.90 2.53 0.52 0.67 0.78 0.93 -34.68%
P/EPS 7.11 10.39 12.21 1.98 -8.42 -17.22 -77.46 -
EY 14.07 9.62 8.19 50.47 -11.88 -5.81 -1.29 -
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 0.47 0.87 2.28 0.50 0.61 0.88 1.18 -45.77%
P/EPS 6.84 10.13 11.03 1.92 -7.67 -19.57 -98.59 -
EY 14.62 9.87 9.07 52.19 -13.03 -5.11 -1.01 -
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