[LITRAK] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -26.22%
YoY- 126.08%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 225,184 212,054 209,345 206,384 202,708 185,135 182,968 14.85%
PBT 45,780 121,352 129,796 139,766 178,372 80,012 71,229 -25.54%
Tax -32,104 -32,308 -31,897 -30,918 -30,844 -27,792 -19,977 37.23%
NP 13,676 89,044 97,898 108,848 147,528 52,220 51,252 -58.58%
-
NP to SH 13,676 89,044 97,898 108,848 147,528 52,220 51,252 -58.58%
-
Tax Rate 70.13% 26.62% 24.57% 22.12% 17.29% 34.73% 28.05% -
Total Cost 211,508 123,010 111,446 97,536 55,180 132,915 131,716 37.16%
-
Net Worth 827,638 825,610 823,428 803,644 801,546 759,051 757,538 6.08%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 43,412 32,140 48,162 - 19,093 - -
Div Payout % - 48.75% 32.83% 44.25% - 36.56% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 827,638 825,610 823,428 803,644 801,546 759,051 757,538 6.08%
NOSH 481,549 482,361 482,101 481,628 480,860 477,330 476,319 0.73%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.07% 41.99% 46.76% 52.74% 72.78% 28.21% 28.01% -
ROE 1.65% 10.79% 11.89% 13.54% 18.41% 6.88% 6.77% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 46.76 43.96 43.42 42.85 42.16 38.79 38.41 14.02%
EPS 2.84 18.46 20.31 22.60 30.68 10.94 10.76 -58.88%
DPS 0.00 9.00 6.67 10.00 0.00 4.00 0.00 -
NAPS 1.7187 1.7116 1.708 1.6686 1.6669 1.5902 1.5904 5.31%
Adjusted Per Share Value based on latest NOSH - 481,923
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.35 38.94 38.44 37.90 37.22 33.99 33.60 14.85%
EPS 2.51 16.35 17.98 19.99 27.09 9.59 9.41 -58.59%
DPS 0.00 7.97 5.90 8.84 0.00 3.51 0.00 -
NAPS 1.5197 1.516 1.512 1.4757 1.4718 1.3938 1.391 6.08%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.55 2.75 3.00 2.74 2.39 2.13 2.48 -
P/RPS 5.45 6.26 6.91 6.39 5.67 5.49 6.46 -10.72%
P/EPS 89.79 14.90 14.77 12.12 7.79 19.47 23.05 147.77%
EY 1.11 6.71 6.77 8.25 12.84 5.14 4.34 -59.74%
DY 0.00 3.27 2.22 3.65 0.00 1.88 0.00 -
P/NAPS 1.48 1.61 1.76 1.64 1.43 1.34 1.56 -3.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 27/02/04 21/11/03 21/08/03 26/05/03 27/02/03 -
Price 2.38 2.61 2.94 2.83 2.74 2.22 2.37 -
P/RPS 5.09 5.94 6.77 6.60 6.50 5.72 6.17 -12.04%
P/EPS 83.80 14.14 14.48 12.52 8.93 20.29 22.03 143.87%
EY 1.19 7.07 6.91 7.99 11.20 4.93 4.54 -59.07%
DY 0.00 3.45 2.27 3.53 0.00 1.80 0.00 -
P/NAPS 1.38 1.52 1.72 1.70 1.64 1.40 1.49 -4.98%

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