[LBICAP] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 20.32%
YoY- 162.35%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 137,045 149,241 146,824 119,010 96,993 94,887 111,581 14.70%
PBT 5,505 3,505 6,144 45,340 37,046 33,512 30,607 -68.16%
Tax -4,001 -3,776 -2,950 -1,330 -469 -262 -2,041 56.69%
NP 1,504 -271 3,194 44,010 36,577 33,250 28,566 -85.97%
-
NP to SH 1,504 -271 3,194 44,010 36,577 33,250 28,566 -85.97%
-
Tax Rate 72.68% 107.73% 48.01% 2.93% 1.27% 0.78% 6.67% -
Total Cost 135,541 149,512 143,630 75,000 60,416 61,637 83,015 38.69%
-
Net Worth 41,006 0 26,378 32,073 31,904 29,292 28,065 28.79%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 41,006 0 26,378 32,073 31,904 29,292 28,065 28.79%
NOSH 62,131 64,416 62,806 62,888 65,111 62,323 62,368 -0.25%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.10% -0.18% 2.18% 36.98% 37.71% 35.04% 25.60% -
ROE 3.67% 0.00% 12.11% 137.22% 114.65% 113.51% 101.78% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 220.57 231.68 233.77 189.24 148.97 152.25 178.91 14.99%
EPS 2.42 -0.42 5.09 69.98 56.18 53.35 45.80 -85.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.42 0.51 0.49 0.47 0.45 29.11%
Adjusted Per Share Value based on latest NOSH - 62,888
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 119.26 129.88 127.77 103.57 84.41 82.58 97.10 14.70%
EPS 1.31 -0.24 2.78 38.30 31.83 28.94 24.86 -85.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3569 0.00 0.2296 0.2791 0.2777 0.2549 0.2442 28.81%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.48 0.60 0.80 0.81 0.80 0.83 0.91 -
P/RPS 0.22 0.26 0.34 0.43 0.54 0.55 0.51 -42.93%
P/EPS 19.83 -142.62 15.73 1.16 1.42 1.56 1.99 363.71%
EY 5.04 -0.70 6.36 86.40 70.22 64.28 50.33 -78.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 1.90 1.59 1.63 1.77 2.02 -49.29%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 28/02/05 22/11/04 26/08/04 26/05/04 27/02/04 -
Price 0.55 0.48 0.61 0.78 0.78 0.75 0.88 -
P/RPS 0.25 0.21 0.26 0.41 0.52 0.49 0.49 -36.17%
P/EPS 22.72 -114.10 11.99 1.11 1.39 1.41 1.92 420.06%
EY 4.40 -0.88 8.34 89.72 72.02 71.13 52.05 -80.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 1.45 1.53 1.59 1.60 1.96 -43.63%

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