[LTKM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -90.72%
YoY- -64.78%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 85,549 63,027 41,098 19,928 89,666 66,634 44,193 55.38%
PBT 5,675 4,754 2,937 1,515 16,751 13,763 10,310 -32.86%
Tax -239 -707 -256 -139 -1,924 -925 -795 -55.15%
NP 5,436 4,047 2,681 1,376 14,827 12,838 9,515 -31.17%
-
NP to SH 5,436 4,047 2,681 1,376 14,827 12,838 9,515 -31.17%
-
Tax Rate 4.21% 14.87% 8.72% 9.17% 11.49% 6.72% 7.71% -
Total Cost 80,113 58,980 38,417 18,552 74,839 53,796 34,678 74.84%
-
Net Worth 86,074 85,609 84,447 85,180 82,157 81,842 78,623 6.22%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,098 - - - 4,027 - - -
Div Payout % 75.40% - - - 27.16% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 86,074 85,609 84,447 85,180 82,157 81,842 78,623 6.22%
NOSH 40,987 40,961 40,993 40,952 40,273 40,118 40,113 1.44%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.35% 6.42% 6.52% 6.90% 16.54% 19.27% 21.53% -
ROE 6.32% 4.73% 3.17% 1.62% 18.05% 15.69% 12.10% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 208.72 153.87 100.25 48.66 222.64 166.09 110.17 53.16%
EPS 13.26 9.88 6.54 3.36 36.83 32.00 23.72 -32.16%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.10 2.09 2.06 2.08 2.04 2.04 1.96 4.71%
Adjusted Per Share Value based on latest NOSH - 40,952
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 59.75 44.02 28.70 13.92 62.63 46.54 30.87 55.37%
EPS 3.80 2.83 1.87 0.96 10.36 8.97 6.65 -31.16%
DPS 2.86 0.00 0.00 0.00 2.81 0.00 0.00 -
NAPS 0.6012 0.5979 0.5898 0.5949 0.5738 0.5716 0.5491 6.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.07 1.05 1.16 1.19 1.18 1.32 1.06 -
P/RPS 0.51 0.68 1.16 2.45 0.53 0.79 0.96 -34.43%
P/EPS 8.07 10.63 17.74 35.42 3.21 4.13 4.47 48.32%
EY 12.39 9.41 5.64 2.82 31.20 24.24 22.38 -32.60%
DY 9.35 0.00 0.00 0.00 8.47 0.00 0.00 -
P/NAPS 0.51 0.50 0.56 0.57 0.58 0.65 0.54 -3.74%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 27/11/06 28/08/06 29/05/06 23/02/06 29/11/05 -
Price 1.03 1.06 1.14 1.25 1.20 1.29 1.07 -
P/RPS 0.49 0.69 1.14 2.57 0.54 0.78 0.97 -36.59%
P/EPS 7.77 10.73 17.43 37.20 3.26 4.03 4.51 43.76%
EY 12.88 9.32 5.74 2.69 30.68 24.81 22.17 -30.39%
DY 9.71 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.49 0.51 0.55 0.60 0.59 0.63 0.55 -7.41%

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