[LCTH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.5%
YoY- 185.4%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 130,442 119,084 206,606 235,781 210,212 192,788 287,438 -41.03%
PBT 9,968 5,540 16,894 21,740 25,446 -5,876 -27,921 -
Tax -1,260 -1,080 -1,086 -1,248 -1,194 -1,120 4,449 -
NP 8,708 4,460 15,808 20,492 24,252 -6,996 -23,472 -
-
NP to SH 8,708 4,460 15,808 20,492 24,252 -6,996 -23,472 -
-
Tax Rate 12.64% 19.49% 6.43% 5.74% 4.69% - - -
Total Cost 121,734 114,624 190,798 215,289 185,960 199,784 310,910 -46.57%
-
Net Worth 180,000 176,400 174,284 172,799 169,116 156,672 158,399 8.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 180,000 176,400 174,284 172,799 169,116 156,672 158,399 8.92%
NOSH 360,000 360,000 360,091 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.68% 3.75% 7.65% 8.69% 11.54% -3.63% -8.17% -
ROE 4.84% 2.53% 9.07% 11.86% 14.34% -4.47% -14.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.23 33.08 57.38 65.49 58.42 53.55 79.84 -41.03%
EPS 2.42 1.24 4.39 5.69 6.74 -1.96 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.484 0.48 0.47 0.4352 0.44 8.92%
Adjusted Per Share Value based on latest NOSH - 360,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.23 33.08 57.39 65.49 58.42 53.55 79.84 -41.03%
EPS 2.42 1.24 4.39 5.69 6.74 -1.96 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.4841 0.48 0.47 0.4352 0.44 8.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.31 0.205 0.20 0.155 0.13 0.12 0.14 -
P/RPS 0.86 0.62 0.35 0.24 0.22 0.22 0.18 184.48%
P/EPS 12.82 16.55 4.56 2.72 1.93 -6.17 -2.15 -
EY 7.80 6.04 21.95 36.72 51.85 -16.19 -46.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.42 0.41 0.32 0.28 0.28 0.32 55.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 14/05/14 25/02/14 14/11/13 14/08/13 14/05/13 28/02/13 -
Price 0.35 0.295 0.21 0.185 0.16 0.14 0.145 -
P/RPS 0.97 0.89 0.37 0.28 0.27 0.26 0.18 208.32%
P/EPS 14.47 23.81 4.78 3.25 2.37 -7.20 -2.22 -
EY 6.91 4.20 20.90 30.77 42.12 -13.88 -44.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.43 0.39 0.34 0.32 0.33 65.31%

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