[LCTITAN] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 52.17%
YoY- -150.62%
Quarter Report
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,367,093 6,901,349 4,978,691 3,038,098 1,461,834 8,438,031 6,464,146 -48.78%
PBT 567,108 203,993 1,805 -96,560 -205,795 503,342 360,978 35.10%
Tax -125,832 -49,980 2,451 22,948 36,299 -60,790 -108,778 10.18%
NP 441,276 154,013 4,256 -73,612 -169,496 442,552 252,200 45.15%
-
NP to SH 440,003 148,591 -2,572 -81,339 -170,063 439,732 251,977 44.96%
-
Tax Rate 22.19% 24.50% -135.79% - - 12.08% 30.13% -
Total Cost 1,925,817 6,747,336 4,974,435 3,111,710 1,631,330 7,995,479 6,211,946 -54.16%
-
Net Worth 12,455,952 11,796,787 11,933,166 12,137,734 12,137,734 11,955,896 11,933,166 2.89%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 12,455,952 11,796,787 11,933,166 12,137,734 12,137,734 11,955,896 11,933,166 2.89%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 18.64% 2.23% 0.09% -2.42% -11.59% 5.24% 3.90% -
ROE 3.53% 1.26% -0.02% -0.67% -1.40% 3.68% 2.11% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 104.14 303.63 219.04 133.66 64.31 371.23 284.39 -48.78%
EPS 19.36 6.54 -0.11 -3.58 -7.48 19.35 11.09 44.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.48 5.19 5.25 5.34 5.34 5.26 5.25 2.89%
Adjusted Per Share Value based on latest NOSH - 2,307,791
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 102.37 298.45 215.31 131.38 63.22 364.91 279.55 -48.78%
EPS 19.03 6.43 -0.11 -3.52 -7.35 19.02 10.90 44.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3867 5.1016 5.1606 5.2491 5.2491 5.1704 5.1606 2.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.55 2.77 2.13 1.78 1.16 2.41 2.68 -
P/RPS 2.45 0.91 0.97 1.33 1.80 0.65 0.94 89.28%
P/EPS 13.17 42.37 -1,882.37 -49.74 -15.50 12.46 24.18 -33.28%
EY 7.59 2.36 -0.05 -2.01 -6.45 8.03 4.14 49.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.41 0.33 0.22 0.46 0.51 -5.29%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/04/21 27/01/21 28/10/20 30/07/20 30/04/20 30/01/20 31/10/19 -
Price 2.99 2.42 2.13 2.29 1.70 2.15 2.52 -
P/RPS 2.87 0.80 0.97 1.71 2.64 0.58 0.89 118.11%
P/EPS 15.45 37.02 -1,882.37 -63.99 -22.72 11.11 22.73 -22.67%
EY 6.47 2.70 -0.05 -1.56 -4.40 9.00 4.40 29.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.41 0.43 0.32 0.41 0.48 9.49%

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