[LBICAP] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -86.38%
YoY- 52.76%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,546 4,176 10,534 13,840 6,056 11,662 12,424 -56.68%
PBT 503 -3,359 1,697 1,943 10,524 687 2,362 -64.37%
Tax -108 0 -339 -486 -175 -497 -555 -66.45%
NP 395 -3,359 1,358 1,457 10,349 190 1,807 -63.74%
-
NP to SH 346 -3,310 1,327 1,413 10,374 230 1,799 -66.71%
-
Tax Rate 21.47% - 19.98% 25.01% 1.66% 72.34% 23.50% -
Total Cost 3,151 7,535 9,176 12,383 -4,293 11,472 10,617 -55.53%
-
Net Worth 68,623 71,468 74,263 76,563 75,209 59,799 63,208 5.63%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 68,623 71,468 74,263 76,563 75,209 59,799 63,208 5.63%
NOSH 57,666 60,566 60,871 62,246 62,156 57,499 60,777 -3.44%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.14% -80.44% 12.89% 10.53% 170.89% 1.63% 14.54% -
ROE 0.50% -4.63% 1.79% 1.85% 13.79% 0.38% 2.85% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.15 6.89 17.31 22.23 9.74 20.28 20.44 -55.13%
EPS 0.60 -5.40 2.18 2.27 16.69 0.40 2.96 -65.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.22 1.23 1.21 1.04 1.04 9.40%
Adjusted Per Share Value based on latest NOSH - 62,246
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.12 3.68 9.28 12.19 5.33 10.27 10.94 -56.70%
EPS 0.30 -2.92 1.17 1.24 9.14 0.20 1.58 -66.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6045 0.6296 0.6542 0.6745 0.6625 0.5268 0.5568 5.63%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.67 0.71 0.68 0.68 0.71 0.70 0.64 -
P/RPS 10.90 10.30 3.93 3.06 7.29 3.45 3.13 129.92%
P/EPS 111.67 -12.99 31.19 29.96 4.25 175.00 21.62 199.10%
EY 0.90 -7.70 3.21 3.34 23.51 0.57 4.63 -66.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.56 0.55 0.59 0.67 0.62 -6.56%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 22/11/10 23/08/10 18/05/10 23/02/10 23/11/09 -
Price 0.62 0.63 0.70 0.71 0.68 0.69 0.65 -
P/RPS 10.08 9.14 4.05 3.19 6.98 3.40 3.18 115.93%
P/EPS 103.33 -11.53 32.11 31.28 4.07 172.50 21.96 181.06%
EY 0.97 -8.67 3.11 3.20 24.54 0.58 4.55 -64.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.57 0.58 0.56 0.66 0.63 -12.01%

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