[LTKM] QoQ Annualized Quarter Result on 30-Sep-2000 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- -11.0%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 56,876 62,961 64,328 66,642 65,892 70,980 0 -100.00%
PBT 356 5,008 7,117 8,850 9,836 11,226 0 -100.00%
Tax 104 -667 -925 -2,638 -2,856 -3,222 0 -100.00%
NP 460 4,341 6,192 6,212 6,980 8,004 0 -100.00%
-
NP to SH 460 4,341 6,192 6,212 6,980 8,004 0 -100.00%
-
Tax Rate -29.21% 13.32% 13.00% 29.81% 29.04% 28.70% - -
Total Cost 56,416 58,620 58,136 60,430 58,912 62,976 0 -100.00%
-
Net Worth 57,500 58,013 60,800 0 57,633 41,999 0 -100.00%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - 3,200 - - - 2,399 - -
Div Payout % - 73.73% - - - 29.98% - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 57,500 58,013 60,800 0 57,633 41,999 0 -100.00%
NOSH 39,655 40,009 40,000 39,974 40,022 29,999 0 -100.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.81% 6.89% 9.63% 9.32% 10.59% 11.28% 0.00% -
ROE 0.80% 7.48% 10.18% 0.00% 12.11% 19.06% 0.00% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 143.43 157.37 160.82 166.71 164.64 236.60 0.00 -100.00%
EPS 1.16 10.85 15.48 15.54 17.44 26.68 0.00 -100.00%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.45 1.45 1.52 0.00 1.44 1.40 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,941
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 39.72 43.98 44.93 46.55 46.02 49.58 0.00 -100.00%
EPS 0.32 3.03 4.32 4.34 4.88 5.59 0.00 -100.00%
DPS 0.00 2.24 0.00 0.00 0.00 1.68 0.00 -
NAPS 0.4016 0.4052 0.4247 0.00 0.4025 0.2933 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.15 1.23 1.37 1.73 2.06 3.22 0.00 -
P/RPS 0.80 0.78 0.85 1.04 1.25 1.36 0.00 -100.00%
P/EPS 99.14 11.34 8.85 11.13 11.81 12.07 0.00 -100.00%
EY 1.01 8.82 11.30 8.98 8.47 8.29 0.00 -100.00%
DY 0.00 6.50 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.79 0.85 0.90 0.00 1.43 2.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 28/08/01 25/05/01 01/03/01 - 21/08/00 12/05/00 - -
Price 1.32 1.08 1.26 0.00 2.19 2.74 0.00 -
P/RPS 0.92 0.69 0.78 0.00 1.33 1.16 0.00 -100.00%
P/EPS 113.79 9.95 8.14 0.00 12.56 10.27 0.00 -100.00%
EY 0.88 10.05 12.29 0.00 7.96 9.74 0.00 -100.00%
DY 0.00 7.41 0.00 0.00 0.00 2.92 0.00 -
P/NAPS 0.91 0.74 0.83 0.00 1.52 1.96 0.00 -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 & 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