[LCTH] QoQ Cumulative 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- 92.55%
YoY- 59.76%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 206,606 176,836 105,106 48,197 287,438 241,356 180,850 9.25%
PBT 16,894 16,305 12,723 -1,469 -27,921 -22,554 -16,189 -
Tax -1,086 -936 -597 -280 4,449 4,558 445 -
NP 15,808 15,369 12,126 -1,749 -23,472 -17,996 -15,744 -
-
NP to SH 15,808 15,369 12,126 -1,749 -23,472 -17,996 -15,744 -
-
Tax Rate 6.43% 5.74% 4.69% - - - - -
Total Cost 190,798 161,467 92,980 49,946 310,910 259,352 196,594 -1.96%
-
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% 8.89% 7.17% -1.12% -14.82% -10.87% -9.51% -
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 49.12 29.21 13.39 79.84 67.04 50.24 9.23%
EPS 4.39 4.27 3.37 -0.49 -6.52 -5.00 -4.37 -
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 49.12 29.21 13.39 79.84 67.04 50.24 9.24%
EPS 4.39 4.27 3.37 -0.49 -6.52 -5.00 -4.37 -
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 0.32 0.45 0.90 0.18 0.21 0.40 -8.49%
P/EPS 4.56 3.63 3.86 -24.70 -2.15 -2.80 -4.57 -
EY 21.95 27.54 25.92 -4.05 -46.57 -35.71 -21.87 -
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 0.38 0.55 1.05 0.18 0.21 0.40 -5.05%
P/EPS 4.78 4.33 4.75 -28.82 -2.22 -2.80 -4.57 -
EY 20.90 23.08 21.06 -3.47 -44.97 -35.71 -21.87 -
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