[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 53.03%
YoY- 9.31%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 89,721 43,413 155,210 115,009 76,054 37,478 137,209 -24.64%
PBT 33,442 15,973 134,818 92,845 60,619 14,645 111,904 -55.26%
Tax -9,369 -4,424 -32,856 -25,744 -16,772 -4,104 -31,147 -55.07%
NP 24,073 11,549 101,962 67,101 43,847 10,541 80,757 -55.34%
-
NP to SH 24,073 11,549 101,962 67,101 43,847 10,541 80,757 -55.34%
-
Tax Rate 28.02% 27.70% 24.37% 27.73% 27.67% 28.02% 27.83% -
Total Cost 65,648 31,864 53,248 47,908 32,207 26,937 56,452 10.57%
-
Net Worth 739,581 737,108 608,056 598,204 596,844 452,638 582,110 17.28%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 27,189 9,055 - - 22,595 -
Div Payout % - - 26.67% 13.50% - - 27.98% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 739,581 737,108 608,056 598,204 596,844 452,638 582,110 17.28%
NOSH 473,877 471,387 453,164 452,773 452,497 452,638 451,913 3.21%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 26.83% 26.60% 65.69% 58.34% 57.65% 28.13% 58.86% -
ROE 3.25% 1.57% 16.77% 11.22% 7.35% 2.33% 13.87% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.93 9.21 34.25 25.40 16.81 8.28 30.36 -26.99%
EPS 5.08 2.45 22.50 14.82 9.69 2.33 17.87 -56.73%
DPS 0.00 0.00 6.00 2.00 0.00 0.00 5.00 -
NAPS 1.5607 1.5637 1.3418 1.3212 1.319 1.00 1.2881 13.63%
Adjusted Per Share Value based on latest NOSH - 453,294
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 16.47 7.97 28.50 21.12 13.97 6.88 25.19 -24.64%
EPS 4.42 2.12 18.72 12.32 8.05 1.94 14.83 -55.34%
DPS 0.00 0.00 4.99 1.66 0.00 0.00 4.15 -
NAPS 1.358 1.3535 1.1165 1.0984 1.0959 0.8311 1.0689 17.28%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.70 2.80 3.00 2.94 2.70 2.62 2.53 -
P/RPS 14.26 30.40 8.76 11.57 16.06 31.64 8.33 43.05%
P/EPS 53.15 114.29 13.33 19.84 27.86 112.50 14.16 141.32%
EY 1.88 0.88 7.50 5.04 3.59 0.89 7.06 -58.57%
DY 0.00 0.00 2.00 0.68 0.00 0.00 1.98 -
P/NAPS 1.73 1.79 2.24 2.23 2.05 2.62 1.96 -7.97%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 27/08/02 24/05/02 27/02/02 29/11/01 29/08/01 28/05/01 -
Price 2.65 2.77 3.00 2.95 2.87 2.92 2.61 -
P/RPS 14.00 30.08 8.76 11.61 17.08 35.27 8.60 38.34%
P/EPS 52.17 113.06 13.33 19.91 29.62 125.39 14.61 133.44%
EY 1.92 0.88 7.50 5.02 3.38 0.80 6.85 -57.13%
DY 0.00 0.00 2.00 0.68 0.00 0.00 1.92 -
P/NAPS 1.70 1.77 2.24 2.23 2.18 2.92 2.03 -11.14%

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