[LTKM] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 139.9%
YoY- -89.7%
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 157,696 175,032 174,034 169,250 159,248 168,874 172,320 -5.75%
PBT -5,276 7,080 7,797 4,668 -2,804 18,603 20,513 -
Tax -2,252 -3,841 -4,533 -2,978 -1,432 -6,135 -6,862 -52.51%
NP -7,528 3,239 3,264 1,690 -4,236 12,468 13,650 -
-
NP to SH -7,528 3,239 3,264 1,690 -4,236 12,468 13,650 -
-
Tax Rate - 54.25% 58.14% 63.80% - 32.98% 33.45% -
Total Cost 165,224 171,793 170,770 167,560 163,484 156,406 158,669 2.74%
-
Net Worth 228,983 231,585 234,187 235,488 238,090 238,090 230,284 -0.37%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 1,734 - - - 2,602 -
Div Payout % - - 53.15% - - - 19.06% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 228,983 231,585 234,187 235,488 238,090 238,090 230,284 -0.37%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 130,104 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -4.77% 1.85% 1.88% 1.00% -2.66% 7.38% 7.92% -
ROE -3.29% 1.40% 1.39% 0.72% -1.78% 5.24% 5.93% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 121.21 134.53 133.77 130.09 122.40 129.80 132.45 -5.75%
EPS -5.80 2.49 2.51 1.30 -3.24 9.58 10.49 -
DPS 0.00 0.00 1.33 0.00 0.00 0.00 2.00 -
NAPS 1.76 1.78 1.80 1.81 1.83 1.83 1.77 -0.37%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 110.14 122.25 121.55 118.21 111.23 117.95 120.36 -5.75%
EPS -5.26 2.26 2.28 1.18 -2.96 8.71 9.53 -
DPS 0.00 0.00 1.21 0.00 0.00 0.00 1.82 -
NAPS 1.5993 1.6175 1.6357 1.6448 1.6629 1.6629 1.6084 -0.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.90 1.00 1.07 1.42 1.77 1.28 1.32 -
P/RPS 0.74 0.74 0.80 1.09 1.45 0.99 1.00 -18.23%
P/EPS -15.55 40.17 42.65 109.32 -54.36 13.36 12.58 -
EY -6.43 2.49 2.34 0.91 -1.84 7.49 7.95 -
DY 0.00 0.00 1.25 0.00 0.00 0.00 1.52 -
P/NAPS 0.51 0.56 0.59 0.78 0.97 0.70 0.75 -22.72%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 24/05/18 13/02/18 15/11/17 16/08/17 24/05/17 16/02/17 -
Price 0.92 1.01 1.02 1.30 1.49 1.78 1.35 -
P/RPS 0.76 0.75 0.76 1.00 1.22 1.37 1.02 -17.85%
P/EPS -15.90 40.57 40.66 100.08 -45.76 18.57 12.87 -
EY -6.29 2.46 2.46 1.00 -2.19 5.38 7.77 -
DY 0.00 0.00 1.31 0.00 0.00 0.00 1.48 -
P/NAPS 0.52 0.57 0.57 0.72 0.81 0.97 0.76 -22.40%

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