[LCTITAN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
31-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 56.82%
YoY- -67.53%
Quarter Report
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 3,038,098 1,461,834 8,438,031 6,464,146 4,297,157 2,170,003 9,244,709 -52.41%
PBT -96,560 -205,795 503,342 360,978 227,323 89,130 852,422 -
Tax 22,948 36,299 -60,790 -108,778 -66,476 -33,268 -64,176 -
NP -73,612 -169,496 442,552 252,200 160,847 55,862 788,246 -
-
NP to SH -81,339 -170,063 439,732 251,977 160,679 55,831 786,234 -
-
Tax Rate - - 12.08% 30.13% 29.24% 37.33% 7.53% -
Total Cost 3,111,710 1,631,330 7,995,479 6,211,946 4,136,310 2,114,141 8,456,463 -48.68%
-
Net Worth 12,137,734 12,137,734 11,955,896 11,933,166 11,751,327 11,887,706 11,978,625 0.88%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - 386,407 -
Div Payout % - - - - - - 49.15% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 12,137,734 12,137,734 11,955,896 11,933,166 11,751,327 11,887,706 11,978,625 0.88%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -2.42% -11.59% 5.24% 3.90% 3.74% 2.57% 8.53% -
ROE -0.67% -1.40% 3.68% 2.11% 1.37% 0.47% 6.56% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 133.66 64.31 371.23 284.39 189.05 95.47 406.72 -52.41%
EPS -3.58 -7.48 19.35 11.09 7.07 2.46 34.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 17.00 -
NAPS 5.34 5.34 5.26 5.25 5.17 5.23 5.27 0.88%
Adjusted Per Share Value based on latest NOSH - 2,307,791
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 131.38 63.22 364.91 279.55 185.83 93.84 399.79 -52.41%
EPS -3.52 -7.35 19.02 10.90 6.95 2.41 34.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.71 -
NAPS 5.2491 5.2491 5.1704 5.1606 5.082 5.1409 5.1802 0.88%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.78 1.16 2.41 2.68 2.98 4.10 4.62 -
P/RPS 1.33 1.80 0.65 0.94 1.58 4.29 1.14 10.83%
P/EPS -49.74 -15.50 12.46 24.18 42.16 166.92 13.36 -
EY -2.01 -6.45 8.03 4.14 2.37 0.60 7.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.68 -
P/NAPS 0.33 0.22 0.46 0.51 0.58 0.78 0.88 -48.02%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/07/20 30/04/20 30/01/20 31/10/19 31/07/19 29/04/19 30/01/19 -
Price 2.29 1.70 2.15 2.52 2.82 3.83 4.14 -
P/RPS 1.71 2.64 0.58 0.89 1.49 4.01 1.02 41.16%
P/EPS -63.99 -22.72 11.11 22.73 39.89 155.93 11.97 -
EY -1.56 -4.40 9.00 4.40 2.51 0.64 8.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.11 -
P/NAPS 0.43 0.32 0.41 0.48 0.55 0.73 0.79 -33.36%

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