[LCTH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 70.19%
YoY- 59.76%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 206,606 235,781 210,212 192,788 287,438 321,808 361,700 -31.08%
PBT 16,894 21,740 25,446 -5,876 -27,921 -30,072 -32,378 -
Tax -1,086 -1,248 -1,194 -1,120 4,449 6,077 890 -
NP 15,808 20,492 24,252 -6,996 -23,472 -23,994 -31,488 -
-
NP to SH 15,808 20,492 24,252 -6,996 -23,472 -23,994 -31,488 -
-
Tax Rate 6.43% 5.74% 4.69% - - - - -
Total Cost 190,798 215,289 185,960 199,784 310,910 345,802 393,188 -38.16%
-
Net Worth 174,284 172,799 169,116 156,672 158,399 165,600 165,600 3.45%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 174,284 172,799 169,116 156,672 158,399 165,600 165,600 3.45%
NOSH 360,091 360,000 360,000 360,000 360,000 360,000 360,000 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.65% 8.69% 11.54% -3.63% -8.17% -7.46% -8.71% -
ROE 9.07% 11.86% 14.34% -4.47% -14.82% -14.49% -19.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.38 65.49 58.42 53.55 79.84 89.39 100.47 -31.09%
EPS 4.39 5.69 6.74 -1.96 -6.52 -6.67 -8.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.484 0.48 0.47 0.4352 0.44 0.46 0.46 3.43%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.39 65.49 58.42 53.55 79.84 89.39 100.47 -31.08%
EPS 4.39 5.69 6.74 -1.96 -6.52 -6.67 -8.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4841 0.48 0.47 0.4352 0.44 0.46 0.46 3.45%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.155 0.13 0.12 0.14 0.14 0.20 -
P/RPS 0.35 0.24 0.22 0.22 0.18 0.16 0.20 45.07%
P/EPS 4.56 2.72 1.93 -6.17 -2.15 -2.10 -2.29 -
EY 21.95 36.72 51.85 -16.19 -46.57 -47.61 -43.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.28 0.28 0.32 0.30 0.43 -3.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 14/11/13 14/08/13 14/05/13 28/02/13 14/11/12 14/08/12 -
Price 0.21 0.185 0.16 0.14 0.145 0.14 0.20 -
P/RPS 0.37 0.28 0.27 0.26 0.18 0.16 0.20 50.53%
P/EPS 4.78 3.25 2.37 -7.20 -2.22 -2.10 -2.29 -
EY 20.90 30.77 42.12 -13.88 -44.97 -47.61 -43.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.34 0.32 0.33 0.30 0.43 0.00%

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 ⃤ & 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