[LBICAP] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -77.22%
YoY- -79.57%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 11,662 13,548 18,590 25,877 26,230 44,481 16,667 -5.77%
PBT 687 1,164 2,271 1,370 3,861 -2,831 36,365 -48.36%
Tax -497 -425 -708 -796 -1,158 -1,063 557 -
NP 190 739 1,563 574 2,703 -3,894 36,922 -58.41%
-
NP to SH 230 773 1,520 574 2,810 -3,894 36,922 -57.07%
-
Tax Rate 72.34% 36.51% 31.18% 58.10% 29.99% - -1.53% -
Total Cost 11,472 12,809 17,027 25,303 23,527 48,375 -20,255 -
-
Net Worth 59,799 65,060 57,140 54,848 47,593 26,378 28,065 13.42%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 1,938 3,139 - - - - -
Div Payout % - 250.83% 206.55% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 59,799 65,060 57,140 54,848 47,593 26,378 28,065 13.42%
NOSH 57,499 64,416 62,791 63,777 61,809 62,806 62,368 -1.34%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.63% 5.45% 8.41% 2.22% 10.30% -8.75% 221.53% -
ROE 0.38% 1.19% 2.66% 1.05% 5.90% -14.76% 131.56% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.28 21.03 29.61 40.57 42.44 70.82 26.72 -4.48%
EPS 0.40 1.20 2.40 0.90 4.50 -6.20 59.20 -56.48%
DPS 0.00 3.01 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 0.91 0.86 0.77 0.42 0.45 14.96%
Adjusted Per Share Value based on latest NOSH - 63,777
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.15 11.79 16.18 22.52 22.83 38.71 14.50 -5.76%
EPS 0.20 0.67 1.32 0.50 2.45 -3.39 32.13 -57.07%
DPS 0.00 1.69 2.73 0.00 0.00 0.00 0.00 -
NAPS 0.5204 0.5662 0.4973 0.4773 0.4142 0.2296 0.2442 13.42%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.70 0.55 0.62 0.63 0.51 0.80 0.91 -
P/RPS 3.45 2.62 2.09 1.55 1.20 1.13 3.41 0.19%
P/EPS 175.00 45.83 25.61 70.00 11.22 -12.90 1.54 119.92%
EY 0.57 2.18 3.90 1.43 8.91 -7.75 65.05 -54.56%
DY 0.00 5.47 8.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.68 0.73 0.66 1.90 2.02 -16.78%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 29/02/08 28/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.69 0.75 0.63 0.80 0.54 0.61 0.88 -
P/RPS 3.40 3.57 2.13 1.97 1.27 0.86 3.29 0.54%
P/EPS 172.50 62.50 26.03 88.89 11.88 -9.84 1.49 120.60%
EY 0.58 1.60 3.84 1.13 8.42 -10.16 67.27 -54.68%
DY 0.00 4.01 7.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.69 0.93 0.70 1.45 1.96 -16.57%

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