[LTKM] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -97.35%
YoY- -93.41%
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 56,691 41,642 28,440 14,219 62,961 48,246 33,321 42.56%
PBT 1,767 832 1,021 89 5,008 5,338 4,425 -45.80%
Tax -569 11 -25 26 -667 -694 -1,319 -42.93%
NP 1,198 843 996 115 4,341 4,644 3,106 -47.04%
-
NP to SH 1,198 843 996 115 4,341 4,644 3,106 -47.04%
-
Tax Rate 32.20% -1.32% 2.45% -29.21% 13.32% 13.00% 29.81% -
Total Cost 55,493 40,799 27,444 14,104 58,620 43,602 30,215 50.02%
-
Net Worth 59,298 58,730 59,199 57,500 58,013 60,800 0 -
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 801 - - - 3,200 - - -
Div Payout % 66.89% - - - 73.73% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 59,298 58,730 59,199 57,500 58,013 60,800 0 -
NOSH 40,066 39,952 39,999 39,655 40,009 40,000 39,974 0.15%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 2.11% 2.02% 3.50% 0.81% 6.89% 9.63% 9.32% -
ROE 2.02% 1.44% 1.68% 0.20% 7.48% 7.64% 0.00% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 141.49 104.23 71.10 35.86 157.37 120.62 83.36 42.33%
EPS 2.99 2.11 2.49 0.29 10.85 11.61 7.77 -47.12%
DPS 2.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.48 1.47 1.48 1.45 1.45 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,655
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 39.61 29.10 19.87 9.94 43.99 33.71 23.28 42.56%
EPS 0.84 0.59 0.70 0.08 3.03 3.24 2.17 -46.91%
DPS 0.56 0.00 0.00 0.00 2.24 0.00 0.00 -
NAPS 0.4143 0.4104 0.4137 0.4018 0.4054 0.4248 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.28 1.33 1.16 1.15 1.23 1.37 1.73 -
P/RPS 0.90 1.28 1.63 3.21 0.78 1.14 2.08 -42.82%
P/EPS 42.81 63.03 46.59 396.55 11.34 11.80 22.27 54.66%
EY 2.34 1.59 2.15 0.25 8.82 8.47 4.49 -35.26%
DY 1.56 0.00 0.00 0.00 6.50 0.00 0.00 -
P/NAPS 0.86 0.90 0.78 0.79 0.85 0.90 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 26/02/02 21/11/01 28/08/01 25/05/01 01/03/01 - -
Price 1.15 1.30 1.30 1.32 1.08 1.26 0.00 -
P/RPS 0.81 1.25 1.83 3.68 0.69 1.04 0.00 -
P/EPS 38.46 61.61 52.21 455.17 9.95 10.85 0.00 -
EY 2.60 1.62 1.92 0.22 10.05 9.21 0.00 -
DY 1.74 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 0.78 0.88 0.88 0.91 0.74 0.83 0.00 -

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