[LBICAP] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.14%
YoY- -194.77%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 137,799 133,051 126,909 126,009 126,116 128,040 126,883 5.67%
PBT -72,457 -65,656 -62,148 -25,671 -24,531 -28,230 -31,407 74.86%
Tax 5,215 4,658 3,716 -2,942 -2,176 -1,878 30 3044.30%
NP -67,242 -60,998 -58,432 -28,613 -26,707 -30,108 -31,377 66.45%
-
NP to SH -67,242 -60,998 -58,432 -28,613 -26,707 -30,108 -31,377 66.45%
-
Tax Rate - - - - - - - -
Total Cost 205,041 194,049 185,341 154,622 152,823 158,148 158,260 18.90%
-
Net Worth 18,731 21,985 35,560 97,446 99,282 62,352 109,165 -69.22%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 18,731 21,985 35,560 97,446 99,282 62,352 109,165 -69.22%
NOSH 62,437 62,816 62,386 62,465 62,442 62,352 62,380 0.06%
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 -48.80% -45.85% -46.04% -22.71% -21.18% -23.51% -24.73% -
ROE -358.98% -277.44% -164.32% -29.36% -26.90% -48.29% -28.74% -
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 220.70 211.81 203.42 201.72 201.97 205.35 203.40 5.60%
EPS -107.70 -97.10 -93.66 -45.81 -42.77 -48.29 -50.30 66.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.35 0.57 1.56 1.59 1.00 1.75 -69.24%
Adjusted Per Share Value based on latest NOSH - 62,465
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 121.39 117.21 111.80 111.00 111.10 112.79 111.77 5.67%
EPS -59.24 -53.73 -51.47 -25.21 -23.53 -26.52 -27.64 66.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.1937 0.3133 0.8584 0.8746 0.5493 0.9617 -69.22%
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 0.88 0.55 0.69 0.74 0.96 0.94 0.99 -
P/RPS 0.40 0.26 0.34 0.37 0.48 0.46 0.49 -12.68%
P/EPS -0.82 -0.57 -0.74 -1.62 -2.24 -1.95 -1.97 -44.34%
EY -122.38 -176.55 -135.74 -61.90 -44.55 -51.37 -50.81 79.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 1.57 1.21 0.47 0.60 0.94 0.57 198.74%
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 29/08/03 26/05/03 27/02/03 21/11/02 29/08/02 31/05/02 27/02/02 -
Price 1.00 0.70 0.66 0.71 0.85 1.02 0.95 -
P/RPS 0.45 0.33 0.32 0.35 0.42 0.50 0.47 -2.86%
P/EPS -0.93 -0.72 -0.70 -1.55 -1.99 -2.11 -1.89 -37.75%
EY -107.70 -138.72 -141.91 -64.52 -50.32 -47.34 -52.95 60.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.00 1.16 0.46 0.53 1.02 0.54 237.40%

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