[LBICAP] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 123.93%
YoY- 149.12%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 34,228 33,018 28,650 31,013 28,705 33,125 30,574 7.79%
PBT -70,732 -509 1,092 4,610 -8,417 631 784 -
Tax 8,501 -1,315 2,411 -2,490 8,417 -549 -682 -
NP -62,231 -1,824 3,503 2,120 0 82 102 -
-
NP to SH -62,231 -1,824 3,503 2,120 -8,858 82 102 -
-
Tax Rate - - -220.79% 54.01% - 87.00% 86.99% -
Total Cost 96,459 34,842 25,147 28,893 28,705 33,043 30,472 115.13%
-
Net Worth 35,560 97,446 99,282 96,647 109,165 111,015 114,112 -53.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 35,560 97,446 99,282 96,647 109,165 111,015 114,112 -53.93%
NOSH 62,386 62,465 62,442 62,352 62,380 63,076 63,750 -1.42%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -181.81% -5.52% 12.23% 6.84% 0.00% 0.25% 0.33% -
ROE -175.00% -1.87% 3.53% 2.19% -8.11% 0.07% 0.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 54.86 52.86 45.88 49.74 46.02 52.52 47.96 9.34%
EPS -99.75 -2.92 5.61 3.40 -14.20 0.13 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 1.56 1.59 1.55 1.75 1.76 1.79 -53.27%
Adjusted Per Share Value based on latest NOSH - 62,352
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 30.15 29.09 25.24 27.32 25.29 29.18 26.93 7.79%
EPS -54.82 -1.61 3.09 1.87 -7.80 0.07 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3133 0.8584 0.8746 0.8514 0.9617 0.978 1.0052 -53.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.69 0.74 0.96 0.94 0.99 0.81 0.72 -
P/RPS 1.26 1.40 2.09 1.89 2.15 1.54 1.50 -10.94%
P/EPS -0.69 -25.34 17.11 27.65 -6.97 623.08 450.00 -
EY -144.57 -3.95 5.84 3.62 -14.34 0.16 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.47 0.60 0.61 0.57 0.46 0.40 108.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 29/08/02 31/05/02 27/02/02 13/11/01 09/10/01 -
Price 0.66 0.71 0.85 1.02 0.95 0.96 0.88 -
P/RPS 1.20 1.34 1.85 2.05 2.06 1.83 1.83 -24.46%
P/EPS -0.66 -24.32 15.15 30.00 -6.69 738.46 550.00 -
EY -151.14 -4.11 6.60 3.33 -14.95 0.14 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.46 0.53 0.66 0.54 0.55 0.49 77.34%

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