[LCTITAN] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
31-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 33.21%
YoY- -32.6%
Quarter Report
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,214,259 7,824,267 5,706,974 3,690,805 1,914,525 8,136,628 5,990,250 -48.52%
PBT 299,827 1,140,562 758,651 513,765 386,367 1,710,194 1,286,959 -62.17%
Tax -55,558 -76,992 -71,913 -57,163 -43,503 -394,114 -261,999 -64.47%
NP 244,269 1,063,570 686,738 456,602 342,864 1,316,080 1,024,960 -61.59%
-
NP to SH 244,197 1,064,235 686,082 455,770 342,154 1,315,386 1,024,526 -61.59%
-
Tax Rate 18.53% 6.75% 9.48% 11.13% 11.26% 23.04% 20.36% -
Total Cost 1,969,990 6,760,697 5,020,236 3,234,203 1,571,661 6,820,548 4,965,290 -46.03%
-
Net Worth 11,364,920 11,524,029 11,184,856 7,930,191 0 7,947,951 0 -
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 522,786 - - - 120,083 - -
Div Payout % - 49.12% - - - 9.13% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 11,364,920 11,524,029 11,184,856 7,930,191 0 7,947,951 0 -
NOSH 2,307,791 2,307,791 2,307,791 1,727,710 1,728,050 1,727,815 1,727,699 21.30%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.03% 13.59% 12.03% 12.37% 17.91% 16.17% 17.11% -
ROE 2.15% 9.23% 6.13% 5.75% 0.00% 16.55% 0.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 97.42 344.23 258.18 213.62 110.79 470.92 346.72 -57.13%
EPS 10.74 53.56 36.29 26.38 19.80 76.13 59.30 -68.02%
DPS 0.00 23.00 0.00 0.00 0.00 6.95 0.00 -
NAPS 5.00 5.07 5.06 4.59 0.00 4.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,726,686
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 95.76 338.37 246.80 159.61 82.80 351.87 259.05 -48.52%
EPS 10.56 46.02 29.67 19.71 14.80 56.88 44.31 -61.59%
DPS 0.00 22.61 0.00 0.00 0.00 5.19 0.00 -
NAPS 4.9148 4.9837 4.837 3.4295 0.00 3.4372 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 - - - - -
Price 6.09 4.70 5.26 0.00 0.00 0.00 0.00 -
P/RPS 6.25 1.37 2.04 0.00 0.00 0.00 0.00 -
P/EPS 56.69 10.04 16.95 0.00 0.00 0.00 0.00 -
EY 1.76 9.96 5.90 0.00 0.00 0.00 0.00 -
DY 0.00 4.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.93 1.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/04/18 30/01/18 26/10/17 31/07/17 - - - -
Price 6.29 5.36 5.18 4.70 0.00 0.00 0.00 -
P/RPS 6.46 1.56 2.01 2.20 0.00 0.00 0.00 -
P/EPS 58.55 11.45 16.69 17.82 0.00 0.00 0.00 -
EY 1.71 8.74 5.99 5.61 0.00 0.00 0.00 -
DY 0.00 4.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.06 1.02 1.02 0.00 0.00 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