[LTKM] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -170.95%
YoY- -839.13%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 58,545 42,190 28,925 13,193 56,691 41,642 28,440 61.89%
PBT 1,893 -601 272 -922 1,767 832 1,021 50.97%
Tax -672 -9 -100 922 -569 11 -25 799.13%
NP 1,221 -610 172 0 1,198 843 996 14.55%
-
NP to SH 1,221 -610 172 -850 1,198 843 996 14.55%
-
Tax Rate 35.50% - 36.76% - 32.20% -1.32% 2.45% -
Total Cost 57,324 42,800 28,753 13,193 55,493 40,799 27,444 63.47%
-
Net Worth 59,037 56,933 58,400 59,095 59,298 58,730 59,199 -0.18%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 803 813 - - 801 - - -
Div Payout % 65.78% 0.00% - - 66.89% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 59,037 56,933 58,400 59,095 59,298 58,730 59,199 -0.18%
NOSH 40,161 40,666 39,999 40,476 40,066 39,952 39,999 0.27%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.09% -1.45% 0.59% 0.00% 2.11% 2.02% 3.50% -
ROE 2.07% -1.07% 0.29% -1.44% 2.02% 1.44% 1.68% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 145.77 103.75 72.31 32.59 141.49 104.23 71.10 61.45%
EPS 3.00 -1.50 0.43 -2.10 2.99 2.11 2.49 13.23%
DPS 2.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.47 1.40 1.46 1.46 1.48 1.47 1.48 -0.45%
Adjusted Per Share Value based on latest NOSH - 40,476
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 40.89 29.47 20.20 9.21 39.60 29.08 19.86 61.91%
EPS 0.85 -0.43 0.12 -0.59 0.84 0.59 0.70 13.83%
DPS 0.56 0.57 0.00 0.00 0.56 0.00 0.00 -
NAPS 0.4123 0.3977 0.4079 0.4127 0.4142 0.4102 0.4135 -0.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.88 0.88 0.94 1.11 1.28 1.33 1.16 -
P/RPS 0.60 0.85 1.30 3.41 0.90 1.28 1.63 -48.66%
P/EPS 28.95 -58.67 218.60 -52.86 42.81 63.03 46.59 -27.20%
EY 3.45 -1.70 0.46 -1.89 2.34 1.59 2.15 37.10%
DY 2.27 2.27 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.60 0.63 0.64 0.76 0.86 0.90 0.78 -16.06%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/06/03 25/02/03 19/11/02 21/08/02 28/05/02 26/02/02 21/11/01 -
Price 0.93 0.94 0.91 1.09 1.15 1.30 1.30 -
P/RPS 0.64 0.91 1.26 3.34 0.81 1.25 1.83 -50.39%
P/EPS 30.59 -62.67 211.63 -51.90 38.46 61.61 52.21 -30.00%
EY 3.27 -1.60 0.47 -1.93 2.60 1.62 1.92 42.66%
DY 2.15 2.13 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 0.63 0.67 0.62 0.75 0.78 0.88 0.88 -19.98%

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