[LCTITAN] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
31-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 129.0%
YoY- 22.7%
Quarter Report
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,170,003 9,244,709 6,907,737 4,489,796 2,214,259 7,824,267 5,706,974 -47.54%
PBT 89,130 852,422 875,856 658,652 299,827 1,140,562 758,651 -76.04%
Tax -33,268 -64,176 -98,841 -98,731 -55,558 -76,992 -71,913 -40.21%
NP 55,862 788,246 777,015 559,921 244,269 1,063,570 686,738 -81.25%
-
NP to SH 55,831 786,234 776,108 559,222 244,197 1,064,235 686,082 -81.24%
-
Tax Rate 37.33% 7.53% 11.29% 14.99% 18.53% 6.75% 9.48% -
Total Cost 2,114,141 8,456,463 6,130,722 3,929,875 1,969,990 6,760,697 5,020,236 -43.84%
-
Net Worth 11,887,706 11,978,625 11,978,625 11,546,758 11,364,920 11,524,029 11,184,856 4.15%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 386,407 - - - 522,786 - -
Div Payout % - 49.15% - - - 49.12% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 11,887,706 11,978,625 11,978,625 11,546,758 11,364,920 11,524,029 11,184,856 4.15%
NOSH 2,307,791 2,307,791 2,307,791 2,307,791 2,307,791 2,307,791 2,307,791 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.57% 8.53% 11.25% 12.47% 11.03% 13.59% 12.03% -
ROE 0.47% 6.56% 6.48% 4.84% 2.15% 9.23% 6.13% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 95.47 406.72 303.91 197.53 97.42 344.23 258.18 -48.51%
EPS 2.46 34.59 34.14 24.60 10.74 53.56 36.29 -83.40%
DPS 0.00 17.00 0.00 0.00 0.00 23.00 0.00 -
NAPS 5.23 5.27 5.27 5.08 5.00 5.07 5.06 2.22%
Adjusted Per Share Value based on latest NOSH - 2,307,791
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 93.84 399.79 298.73 194.16 95.76 338.37 246.80 -47.54%
EPS 2.41 34.00 33.56 24.18 10.56 46.02 29.67 -81.27%
DPS 0.00 16.71 0.00 0.00 0.00 22.61 0.00 -
NAPS 5.1409 5.1802 5.1802 4.9935 4.9148 4.9837 4.837 4.14%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.10 4.62 5.04 4.95 6.09 4.70 5.26 -
P/RPS 4.29 1.14 1.66 2.51 6.25 1.37 2.04 64.21%
P/EPS 166.92 13.36 14.76 20.12 56.69 10.04 16.95 360.07%
EY 0.60 7.49 6.77 4.97 1.76 9.96 5.90 -78.24%
DY 0.00 3.68 0.00 0.00 0.00 4.89 0.00 -
P/NAPS 0.78 0.88 0.96 0.97 1.22 0.93 1.04 -17.46%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/04/19 30/01/19 31/10/18 31/07/18 30/04/18 30/01/18 26/10/17 -
Price 3.83 4.14 4.29 5.32 6.29 5.36 5.18 -
P/RPS 4.01 1.02 1.41 2.69 6.46 1.56 2.01 58.54%
P/EPS 155.93 11.97 12.56 21.62 58.55 11.45 16.69 344.19%
EY 0.64 8.36 7.96 4.62 1.71 8.74 5.99 -77.51%
DY 0.00 4.11 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 0.73 0.79 0.81 1.05 1.26 1.06 1.02 -20.00%

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