[LTKM] YoY Quarter Result on 2004-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
CFS30.6.04.xls 
