[LTKM] QoQ Cumulative Quarter Result on 2007-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 108,209 76,608 48,155 22,386 85,549 63,027 41,098 90.56% QoQ % 41.25% 59.09% 115.11% -73.83% 35.73% 53.36% - Horiz. % 263.30% 186.40% 117.17% 54.47% 208.16% 153.36% 100.00%
PBT 7,757 6,272 2,685 -231 5,675 4,754 2,937 90.96% QoQ % 23.68% 133.59% 1,262.34% -104.07% 19.37% 61.87% - Horiz. % 264.11% 213.55% 91.42% -7.87% 193.22% 161.87% 100.00%
Tax -1,331 -1,334 -297 0 -239 -707 -256 199.82% QoQ % 0.22% -349.16% 0.00% 0.00% 66.20% -176.17% - Horiz. % 519.92% 521.09% 116.02% -0.00% 93.36% 276.17% 100.00%
NP 6,426 4,938 2,388 -231 5,436 4,047 2,681 79.00% QoQ % 30.13% 106.78% 1,133.77% -104.25% 34.32% 50.95% - Horiz. % 239.69% 184.18% 89.07% -8.62% 202.76% 150.95% 100.00%
NP to SH 6,426 4,938 2,388 -231 5,436 4,047 2,681 79.00% QoQ % 30.13% 106.78% 1,133.77% -104.25% 34.32% 50.95% - Horiz. % 239.69% 184.18% 89.07% -8.62% 202.76% 150.95% 100.00%
Tax Rate 17.16 % 21.27 % 11.06 % - % 4.21 % 14.87 % 8.72 % 56.97% QoQ % -19.32% 92.31% 0.00% 0.00% -71.69% 70.53% - Horiz. % 196.79% 243.92% 126.83% 0.00% 48.28% 170.53% 100.00%
Total Cost 101,783 71,670 45,767 22,617 80,113 58,980 38,417 91.36% QoQ % 42.02% 56.60% 102.36% -71.77% 35.83% 53.53% - Horiz. % 264.94% 186.56% 119.13% 58.87% 208.54% 153.53% 100.00%
Net Worth 89,375 90,154 86,426 86,212 86,074 85,609 84,447 3.85% QoQ % -0.86% 4.31% 0.25% 0.16% 0.54% 1.38% - Horiz. % 105.84% 106.76% 102.34% 102.09% 101.93% 101.38% 100.00%
Dividend 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,099 - - - 4,098 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.02% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 63.80 % - % - % - % 75.40 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 84.62% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 89,375 90,154 86,426 86,212 86,074 85,609 84,447 3.85% QoQ % -0.86% 4.31% 0.25% 0.16% 0.54% 1.38% - Horiz. % 105.84% 106.76% 102.34% 102.09% 101.93% 101.38% 100.00%
NOSH 40,998 40,979 40,960 41,249 40,987 40,961 40,993 0.01% QoQ % 0.05% 0.05% -0.70% 0.64% 0.06% -0.08% - Horiz. % 100.01% 99.96% 99.92% 100.62% 99.99% 99.92% 100.00%
Ratio Analysis 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.94 % 6.45 % 4.96 % -1.03 % 6.35 % 6.42 % 6.52 % -6.02% QoQ % -7.91% 30.04% 581.55% -116.22% -1.09% -1.53% - Horiz. % 91.10% 98.93% 76.07% -15.80% 97.39% 98.47% 100.00%
ROE 7.19 % 5.48 % 2.76 % -0.27 % 6.32 % 4.73 % 3.17 % 72.54% QoQ % 31.20% 98.55% 1,122.22% -104.27% 33.62% 49.21% - Horiz. % 226.81% 172.87% 87.07% -8.52% 199.37% 149.21% 100.00%
Per Share 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 263.94 186.94 117.56 54.27 208.72 153.87 100.25 90.56% QoQ % 41.19% 59.02% 116.62% -74.00% 35.65% 53.49% - Horiz. % 263.28% 186.47% 117.27% 54.13% 208.20% 153.49% 100.00%
EPS 15.68 12.05 5.83 -0.56 13.26 9.88 6.54 79.04% QoQ % 30.12% 106.69% 1,141.07% -104.22% 34.21% 51.07% - Horiz. % 239.76% 184.25% 89.14% -8.56% 202.75% 151.07% 100.00%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1800 2.2000 2.1100 2.0900 2.1000 2.0900 2.0600 3.84% QoQ % -0.91% 4.27% 0.96% -0.48% 0.48% 1.46% - Horiz. % 105.83% 106.80% 102.43% 101.46% 101.94% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 83.17 58.88 37.01 17.21 65.75 48.44 31.59 90.56% QoQ % 41.25% 59.09% 115.05% -73.83% 35.73% 53.34% - Horiz. % 263.28% 186.39% 117.16% 54.48% 208.14% 153.34% 100.00%
EPS 4.94 3.80 1.84 -0.18 4.18 3.11 2.06 79.06% QoQ % 30.00% 106.52% 1,122.22% -104.31% 34.41% 50.97% - Horiz. % 239.81% 184.47% 89.32% -8.74% 202.91% 150.97% 100.00%
DPS 3.15 0.00 0.00 0.00 3.15 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6870 0.6929 0.6643 0.6626 0.6616 0.6580 0.6491 3.85% QoQ % -0.85% 4.31% 0.26% 0.15% 0.55% 1.37% - Horiz. % 105.84% 106.75% 102.34% 102.08% 101.93% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.0800 1.1000 1.0500 1.0500 1.0700 1.0500 1.1600 -
P/RPS 0.41 0.59 0.89 1.93 0.51 0.68 1.16 -49.98% QoQ % -30.51% -33.71% -53.89% 278.43% -25.00% -41.38% - Horiz. % 35.34% 50.86% 76.72% 166.38% 43.97% 58.62% 100.00%
P/EPS 6.89 9.13 18.01 -187.50 8.07 10.63 17.74 -46.74% QoQ % -24.53% -49.31% 109.61% -2,423.42% -24.08% -40.08% - Horiz. % 38.84% 51.47% 101.52% -1,056.93% 45.49% 59.92% 100.00%
EY 14.51 10.95 5.55 -0.53 12.39 9.41 5.64 87.65% QoQ % 32.51% 97.30% 1,147.17% -104.28% 31.67% 66.84% - Horiz. % 257.27% 194.15% 98.40% -9.40% 219.68% 166.84% 100.00%
DY 9.26 0.00 0.00 0.00 9.35 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.04% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.50 0.50 0.50 0.51 0.50 0.56 -7.27% QoQ % 0.00% 0.00% 0.00% -1.96% 2.00% -10.71% - Horiz. % 89.29% 89.29% 89.29% 89.29% 91.07% 89.29% 100.00%
Price Multiplier on Announcement Date 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/07/08 26/02/08 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 -
Price 1.0700 1.0500 1.1000 1.1300 1.0300 1.0600 1.1400 -
P/RPS 0.41 0.56 0.94 2.08 0.49 0.69 1.14 -49.40% QoQ % -26.79% -40.43% -54.81% 324.49% -28.99% -39.47% - Horiz. % 35.96% 49.12% 82.46% 182.46% 42.98% 60.53% 100.00%
P/EPS 6.83 8.71 18.87 -201.79 7.77 10.73 17.43 -46.42% QoQ % -21.58% -53.84% 109.35% -2,697.04% -27.59% -38.44% - Horiz. % 39.19% 49.97% 108.26% -1,157.72% 44.58% 61.56% 100.00%
EY 14.65 11.48 5.30 -0.50 12.88 9.32 5.74 86.65% QoQ % 27.61% 116.60% 1,160.00% -103.88% 38.20% 62.37% - Horiz. % 255.23% 200.00% 92.33% -8.71% 224.39% 162.37% 100.00%
DY 9.35 0.00 0.00 0.00 9.71 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 96.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.49 0.48 0.52 0.54 0.49 0.51 0.55 -7.41% QoQ % 2.08% -7.69% -3.70% 10.20% -3.92% -7.27% - Horiz. % 89.09% 87.27% 94.55% 98.18% 89.09% 92.73% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
![Download CFS30[1].6.07.pdf](http://cdn1.i3investor.com/cm/icon/file-download-small.png){kind=icon}
CFS30[1].6.07.pdf 
