[LBICAP] QoQ TTM Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.24%
YoY- -151.78%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 94,887 111,581 129,142 137,799 133,051 126,909 126,009 -17.21%
PBT 33,512 30,607 -76,490 -72,457 -65,656 -62,148 -25,671 -
Tax -262 -2,041 5,903 5,215 4,658 3,716 -2,942 -80.02%
NP 33,250 28,566 -70,587 -67,242 -60,998 -58,432 -28,613 -
-
NP to SH 33,250 28,566 -70,587 -67,242 -60,998 -58,432 -28,613 -
-
Tax Rate 0.78% 6.67% - - - - - -
Total Cost 61,637 83,015 199,729 205,041 194,049 185,341 154,622 -45.80%
-
Net Worth 29,292 28,065 17,458 18,731 21,985 35,560 97,446 -55.09%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 29,292 28,065 17,458 18,731 21,985 35,560 97,446 -55.09%
NOSH 62,323 62,368 62,352 62,437 62,816 62,386 62,465 -0.15%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 35.04% 25.60% -54.66% -48.80% -45.85% -46.04% -22.71% -
ROE 113.51% 101.78% -404.31% -358.98% -277.44% -164.32% -29.36% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 152.25 178.91 207.12 220.70 211.81 203.42 201.72 -17.08%
EPS 53.35 45.80 -113.21 -107.70 -97.10 -93.66 -45.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.28 0.30 0.35 0.57 1.56 -55.02%
Adjusted Per Share Value based on latest NOSH - 62,437
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 83.59 98.29 113.76 121.39 117.21 111.80 111.00 -17.21%
EPS 29.29 25.16 -62.18 -59.24 -53.73 -51.47 -25.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2472 0.1538 0.165 0.1937 0.3133 0.8584 -55.09%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.83 0.91 1.02 0.88 0.55 0.69 0.74 -
P/RPS 0.55 0.51 0.49 0.40 0.26 0.34 0.37 30.21%
P/EPS 1.56 1.99 -0.90 -0.82 -0.57 -0.74 -1.62 -
EY 64.28 50.33 -110.99 -122.38 -176.55 -135.74 -61.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.02 3.64 2.93 1.57 1.21 0.47 141.86%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 08/01/04 29/08/03 26/05/03 27/02/03 21/11/02 -
Price 0.75 0.88 0.93 1.00 0.70 0.66 0.71 -
P/RPS 0.49 0.49 0.45 0.45 0.33 0.32 0.35 25.12%
P/EPS 1.41 1.92 -0.82 -0.93 -0.72 -0.70 -1.55 -
EY 71.13 52.05 -121.73 -107.70 -138.72 -141.91 -64.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.96 3.32 3.33 2.00 1.16 0.46 129.39%

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