[LITRAK] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 51.95%
YoY- 26.26%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 137,226 89,721 43,413 155,210 115,009 76,054 37,478 136.99%
PBT 53,422 33,442 15,973 134,818 92,845 60,619 14,645 136.40%
Tax -14,983 -9,369 -4,424 -32,856 -25,744 -16,772 -4,104 136.53%
NP 38,439 24,073 11,549 101,962 67,101 43,847 10,541 136.35%
-
NP to SH 38,439 24,073 11,549 101,962 67,101 43,847 10,541 136.35%
-
Tax Rate 28.05% 28.02% 27.70% 24.37% 27.73% 27.67% 28.02% -
Total Cost 98,787 65,648 31,864 53,248 47,908 32,207 26,937 137.24%
-
Net Worth 757,538 739,581 737,108 608,056 598,204 596,844 452,638 40.82%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 27,189 9,055 - - -
Div Payout % - - - 26.67% 13.50% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 757,538 739,581 737,108 608,056 598,204 596,844 452,638 40.82%
NOSH 476,319 473,877 471,387 453,164 452,773 452,497 452,638 3.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 28.01% 26.83% 26.60% 65.69% 58.34% 57.65% 28.13% -
ROE 5.07% 3.25% 1.57% 16.77% 11.22% 7.35% 2.33% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 28.81 18.93 9.21 34.25 25.40 16.81 8.28 129.09%
EPS 8.07 5.08 2.45 22.50 14.82 9.69 2.33 128.39%
DPS 0.00 0.00 0.00 6.00 2.00 0.00 0.00 -
NAPS 1.5904 1.5607 1.5637 1.3418 1.3212 1.319 1.00 36.13%
Adjusted Per Share Value based on latest NOSH - 453,328
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 25.20 16.47 7.97 28.50 21.12 13.97 6.88 137.05%
EPS 7.06 4.42 2.12 18.72 12.32 8.05 1.94 136.03%
DPS 0.00 0.00 0.00 4.99 1.66 0.00 0.00 -
NAPS 1.391 1.358 1.3535 1.1165 1.0984 1.0959 0.8311 40.83%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.48 2.70 2.80 3.00 2.94 2.70 2.62 -
P/RPS 8.61 14.26 30.40 8.76 11.57 16.06 31.64 -57.90%
P/EPS 30.73 53.15 114.29 13.33 19.84 27.86 112.50 -57.80%
EY 3.25 1.88 0.88 7.50 5.04 3.59 0.89 136.57%
DY 0.00 0.00 0.00 2.00 0.68 0.00 0.00 -
P/NAPS 1.56 1.73 1.79 2.24 2.23 2.05 2.62 -29.15%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 25/11/02 27/08/02 24/05/02 27/02/02 29/11/01 29/08/01 -
Price 2.37 2.65 2.77 3.00 2.95 2.87 2.92 -
P/RPS 8.23 14.00 30.08 8.76 11.61 17.08 35.27 -61.99%
P/EPS 29.37 52.17 113.06 13.33 19.91 29.62 125.39 -61.90%
EY 3.41 1.92 0.88 7.50 5.02 3.38 0.80 162.19%
DY 0.00 0.00 0.00 2.00 0.68 0.00 0.00 -
P/NAPS 1.49 1.70 1.77 2.24 2.23 2.18 2.92 -36.06%

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