[LTKM] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -32.76%
YoY- 196.59%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 71,153 52,003 34,126 16,157 58,545 42,190 28,925 82.12%
PBT 8,202 5,851 4,033 1,163 1,893 -601 272 866.79%
Tax -953 -1,109 -808 -342 -672 -9 -100 348.88%
NP 7,249 4,742 3,225 821 1,221 -610 172 1108.30%
-
NP to SH 7,249 4,742 3,225 821 1,221 -610 172 1108.30%
-
Tax Rate 11.62% 18.95% 20.03% 29.41% 35.50% - 36.76% -
Total Cost 63,904 47,261 30,901 15,336 57,324 42,800 28,753 70.22%
-
Net Worth 64,663 63,092 62,484 61,985 59,037 56,933 58,400 7.02%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,811 803 806 - 803 813 - -
Div Payout % 38.78% 16.95% 25.00% - 65.78% 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 64,663 63,092 62,484 61,985 59,037 56,933 58,400 7.02%
NOSH 40,163 40,186 40,312 41,050 40,161 40,666 39,999 0.27%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.19% 9.12% 9.45% 5.08% 2.09% -1.45% 0.59% -
ROE 11.21% 7.52% 5.16% 1.32% 2.07% -1.07% 0.29% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 177.16 129.40 84.65 39.36 145.77 103.75 72.31 81.63%
EPS 18.07 11.80 8.00 2.00 3.00 -1.50 0.43 1105.97%
DPS 7.00 2.00 2.00 0.00 2.00 2.00 0.00 -
NAPS 1.61 1.57 1.55 1.51 1.47 1.40 1.46 6.73%
Adjusted Per Share Value based on latest NOSH - 41,050
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 49.72 36.34 23.85 11.29 40.91 29.48 20.21 82.14%
EPS 5.07 3.31 2.25 0.57 0.85 -0.43 0.12 1110.30%
DPS 1.96 0.56 0.56 0.00 0.56 0.57 0.00 -
NAPS 0.4518 0.4409 0.4366 0.4331 0.4125 0.3978 0.4081 7.01%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.06 1.09 1.00 0.93 0.88 0.88 0.94 -
P/RPS 0.60 0.84 1.18 2.36 0.60 0.85 1.30 -40.24%
P/EPS 5.87 9.24 12.50 46.50 28.95 -58.67 218.60 -91.01%
EY 17.03 10.83 8.00 2.15 3.45 -1.70 0.46 1008.36%
DY 6.60 1.83 2.00 0.00 2.27 2.27 0.00 -
P/NAPS 0.66 0.69 0.65 0.62 0.60 0.63 0.64 2.07%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 24/02/04 10/11/03 28/08/03 26/06/03 25/02/03 19/11/02 -
Price 1.05 1.05 1.01 1.02 0.93 0.94 0.91 -
P/RPS 0.59 0.81 1.19 2.59 0.64 0.91 1.26 -39.67%
P/EPS 5.82 8.90 12.63 51.00 30.59 -62.67 211.63 -90.86%
EY 17.19 11.24 7.92 1.96 3.27 -1.60 0.47 999.43%
DY 6.67 1.90 1.98 0.00 2.15 2.13 0.00 -
P/NAPS 0.65 0.67 0.65 0.68 0.63 0.67 0.62 3.19%

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