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

Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 45.15%
YoY- -6.11%
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 180,184 82,440 292,419 223,658 139,119 65,492 120,111 31.14%
PBT 22,500 5,956 36,292 25,393 17,067 5,877 31,063 -19.39%
Tax -5,259 -1,780 -7,849 -6,136 -3,800 -1,727 -4,220 15.85%
NP 17,241 4,176 28,443 19,257 13,267 4,150 26,843 -25.61%
-
NP to SH 17,241 4,176 28,443 19,257 13,267 4,150 26,843 -25.61%
-
Tax Rate 23.37% 29.89% 21.63% 24.16% 22.27% 29.39% 13.59% -
Total Cost 162,943 78,264 263,976 204,401 125,852 61,342 93,268 45.20%
-
Net Worth 270,176 274,951 255,605 247,680 213,571 219,122 214,829 16.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 16,823 - - - - -
Div Payout % - - 59.15% - - - - -
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 270,176 274,951 255,605 247,680 213,571 219,122 214,829 16.56%
NOSH 118,576 118,636 112,156 112,745 107,425 107,512 107,372 6.86%
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 9.57% 5.07% 9.73% 8.61% 9.54% 6.34% 22.35% -
ROE 6.38% 1.52% 11.13% 7.77% 6.21% 1.89% 12.50% -
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 151.96 69.49 260.72 198.37 129.50 60.92 111.86 22.72%
EPS 14.54 3.52 25.36 17.17 12.35 3.86 25.00 -30.39%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.2785 2.3176 2.279 2.1968 1.9881 2.0381 2.0008 9.07%
Adjusted Per Share Value based on latest NOSH - 112,787
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 45.23 20.69 73.40 56.14 34.92 16.44 30.15 31.14%
EPS 4.33 1.05 7.14 4.83 3.33 1.04 6.74 -25.60%
DPS 0.00 0.00 4.22 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.6902 0.6416 0.6217 0.5361 0.55 0.5393 16.55%
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 3.98 3.78 3.80 3.50 3.70 4.34 3.00 -
P/RPS 2.62 5.44 1.46 1.76 2.86 7.12 2.68 -1.50%
P/EPS 27.37 107.39 14.98 20.49 29.96 112.44 12.00 73.53%
EY 3.65 0.93 6.67 4.88 3.34 0.89 8.33 -42.39%
DY 0.00 0.00 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 1.67 1.59 1.86 2.13 1.50 10.85%
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 24/07/03 28/04/03 27/01/03 28/10/02 23/07/02 24/04/02 29/01/02 -
Price 3.96 3.84 3.80 3.62 3.88 4.38 3.26 -
P/RPS 2.61 5.53 1.46 1.82 3.00 7.19 2.91 -7.01%
P/EPS 27.24 109.09 14.98 21.19 31.42 113.47 13.04 63.63%
EY 3.67 0.92 6.67 4.72 3.18 0.88 7.67 -38.90%
DY 0.00 0.00 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.66 1.67 1.65 1.95 2.15 1.63 4.46%

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