Highlights

[LTKM] YoY Quarter Result on 2004-06-30 [#1]

Stock [LTKM]: LTKM BHD
Announcement Date 16-Aug-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2005
Quarter 30-Jun-2004  [#1]
Profit Trend QoQ -     -31.87%    YoY -     108.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 22,386 19,928 21,857 20,737 16,157 13,193 14,219 7.85%
  YoY % 12.33% -8.83% 5.40% 28.35% 22.47% -7.22% -
  Horiz. % 157.44% 140.15% 153.72% 145.84% 113.63% 92.78% 100.00%
PBT -231 1,515 4,365 1,995 1,163 -922 89 -
  YoY % -115.25% -65.29% 118.80% 71.54% 226.14% -1,135.96% -
  Horiz. % -259.55% 1,702.25% 4,904.49% 2,241.57% 1,306.74% -1,035.96% 100.00%
Tax 0 -139 -458 -287 -342 - 26 -
  YoY % 0.00% 69.65% -59.58% 16.08% 0.00% 0.00% -
  Horiz. % 0.00% -534.62% -1,761.54% -1,103.85% -1,315.38% 0.00% 100.00%
NP -231 1,376 3,907 1,708 821 - 115 -
  YoY % -116.79% -64.78% 128.75% 108.04% 0.00% 0.00% -
  Horiz. % -200.87% 1,196.52% 3,397.39% 1,485.22% 713.91% 0.00% 100.00%
NP to SH -231 1,376 3,907 1,708 821 -850 115 -
  YoY % -116.79% -64.78% 128.75% 108.04% 196.59% -839.13% -
  Horiz. % -200.87% 1,196.52% 3,397.39% 1,485.22% 713.91% -739.13% 100.00%
Tax Rate - % 9.17 % 10.49 % 14.39 % 29.41 % - % -29.21 % -
  YoY % 0.00% -12.58% -27.10% -51.07% 0.00% 0.00% -
  Horiz. % 0.00% -31.39% -35.91% -49.26% -100.68% 0.00% 100.00%
Total Cost 22,617 18,552 17,950 19,029 15,336 - 14,104 8.18%
  YoY % 21.91% 3.35% -5.67% 24.08% 0.00% 0.00% -
  Horiz. % 160.36% 131.54% 127.27% 134.92% 108.74% 0.00% 100.00%
Net Worth 86,212 85,180 74,610 70,454 61,985 59,095 57,500 6.98%
  YoY % 1.21% 14.17% 5.90% 13.66% 4.89% 2.77% -
  Horiz. % 149.93% 148.14% 129.76% 122.53% 107.80% 102.77% 100.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 86,212 85,180 74,610 70,454 61,985 59,095 57,500 6.98%
  YoY % 1.21% 14.17% 5.90% 13.66% 4.89% 2.77% -
  Horiz. % 149.93% 148.14% 129.76% 122.53% 107.80% 102.77% 100.00%
NOSH 41,249 40,952 40,112 42,700 41,050 40,476 39,655 0.66%
  YoY % 0.73% 2.09% -6.06% 4.02% 1.42% 2.07% -
  Horiz. % 104.02% 103.27% 101.15% 107.68% 103.52% 102.07% 100.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -1.03 % 6.90 % 17.88 % 8.24 % 5.08 % - % 0.81 % -
  YoY % -114.93% -61.41% 116.99% 62.20% 0.00% 0.00% -
  Horiz. % -127.16% 851.85% 2,207.41% 1,017.28% 627.16% 0.00% 100.00%
ROE -0.27 % 1.62 % 5.24 % 2.42 % 1.32 % -1.44 % 0.20 % -
  YoY % -116.67% -69.08% 116.53% 83.33% 191.67% -820.00% -
  Horiz. % -135.00% 810.00% 2,620.00% 1,210.00% 660.00% -720.00% 100.00%
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.27 48.66 54.49 48.56 39.36 32.59 35.86 7.15%
  YoY % 11.53% -10.70% 12.21% 23.37% 20.77% -9.12% -
  Horiz. % 151.34% 135.69% 151.95% 135.42% 109.76% 90.88% 100.00%
EPS -0.56 3.36 9.74 4.00 2.00 -2.10 0.29 -
  YoY % -116.67% -65.50% 143.50% 100.00% 195.24% -824.14% -
  Horiz. % -193.10% 1,158.62% 3,358.62% 1,379.31% 689.66% -724.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0900 2.0800 1.8600 1.6500 1.5100 1.4600 1.4500 6.28%
  YoY % 0.48% 11.83% 12.73% 9.27% 3.42% 0.69% -
  Horiz. % 144.14% 143.45% 128.28% 113.79% 104.14% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 17.21 15.32 16.80 15.94 12.42 10.14 10.93 7.86%
  YoY % 12.34% -8.81% 5.40% 28.34% 22.49% -7.23% -
  Horiz. % 157.46% 140.16% 153.71% 145.84% 113.63% 92.77% 100.00%
EPS -0.18 1.06 3.00 1.31 0.63 -0.65 0.09 -
  YoY % -116.98% -64.67% 129.01% 107.94% 196.92% -822.22% -
  Horiz. % -200.00% 1,177.78% 3,333.33% 1,455.56% 700.00% -722.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6626 0.6547 0.5735 0.5415 0.4764 0.4542 0.4420 6.98%
  YoY % 1.21% 14.16% 5.91% 13.66% 4.89% 2.76% -
  Horiz. % 149.91% 148.12% 129.75% 122.51% 107.78% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.0500 1.1900 1.0100 0.9900 0.9300 1.1100 1.1500 -
P/RPS 1.93 2.45 1.85 2.04 2.36 3.41 3.21 -8.13%
  YoY % -21.22% 32.43% -9.31% -13.56% -30.79% 6.23% -
  Horiz. % 60.12% 76.32% 57.63% 63.55% 73.52% 106.23% 100.00%
P/EPS -187.50 35.42 10.37 24.75 46.50 -52.86 396.55 -
  YoY % -629.36% 241.56% -58.10% -46.77% 187.97% -113.33% -
  Horiz. % -47.28% 8.93% 2.62% 6.24% 11.73% -13.33% 100.00%
EY -0.53 2.82 9.64 4.04 2.15 -1.89 0.25 -
  YoY % -118.79% -70.75% 138.61% 87.91% 213.76% -856.00% -
  Horiz. % -212.00% 1,128.00% 3,856.00% 1,616.00% 860.00% -756.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.57 0.54 0.60 0.62 0.76 0.79 -7.34%
  YoY % -12.28% 5.56% -10.00% -3.23% -18.42% -3.80% -
  Horiz. % 63.29% 72.15% 68.35% 75.95% 78.48% 96.20% 100.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 29/08/05 16/08/04 28/08/03 21/08/02 28/08/01 -
Price 1.1300 1.2500 1.0500 0.9900 1.0200 1.0900 1.3200 -
P/RPS 2.08 2.57 1.93 2.04 2.59 3.34 3.68 -9.07%
  YoY % -19.07% 33.16% -5.39% -21.24% -22.46% -9.24% -
  Horiz. % 56.52% 69.84% 52.45% 55.43% 70.38% 90.76% 100.00%
P/EPS -201.79 37.20 10.78 24.75 51.00 -51.90 455.17 -
  YoY % -642.45% 245.08% -56.44% -51.47% 198.27% -111.40% -
  Horiz. % -44.33% 8.17% 2.37% 5.44% 11.20% -11.40% 100.00%
EY -0.50 2.69 9.28 4.04 1.96 -1.93 0.22 -
  YoY % -118.59% -71.01% 129.70% 106.12% 201.55% -977.27% -
  Horiz. % -227.27% 1,222.73% 4,218.18% 1,836.36% 890.91% -877.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.60 0.56 0.60 0.68 0.75 0.91 -8.33%
  YoY % -10.00% 7.14% -6.67% -11.76% -9.33% -17.58% -
  Horiz. % 59.34% 65.93% 61.54% 65.93% 74.73% 82.42% 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.
 


 

247  289  518  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.375-0.135 
 HSI-H8K 0.155+0.045 
 TDM 0.315+0.015 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers