[LTKM] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -118.21%
YoY- -406.49%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 133,537 98,260 63,628 28,970 108,209 76,608 48,155 97.25%
PBT 12,132 5,689 1,381 -1,155 7,757 6,272 2,685 173.06%
Tax -3,247 -1,654 -560 -15 -1,331 -1,334 -297 391.87%
NP 8,885 4,035 821 -1,170 6,426 4,938 2,388 139.92%
-
NP to SH 8,885 4,035 821 -1,170 6,426 4,938 2,388 139.92%
-
Tax Rate 26.76% 29.07% 40.55% - 17.16% 21.27% 11.06% -
Total Cost 124,652 94,225 62,807 30,140 101,783 71,670 45,767 94.90%
-
Net Worth 94,750 91,033 87,847 88,263 89,375 90,154 86,426 6.31%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,281 - - - 4,099 - - -
Div Payout % 36.93% - - - 63.80% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 94,750 91,033 87,847 88,263 89,375 90,154 86,426 6.31%
NOSH 41,017 41,006 41,050 41,052 40,998 40,979 40,960 0.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.65% 4.11% 1.29% -4.04% 5.94% 6.45% 4.96% -
ROE 9.38% 4.43% 0.93% -1.33% 7.19% 5.48% 2.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 325.56 239.62 155.00 70.57 263.94 186.94 117.56 97.08%
EPS 21.66 9.84 2.00 -2.85 15.68 12.05 5.83 139.68%
DPS 8.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.31 2.22 2.14 2.15 2.18 2.20 2.11 6.21%
Adjusted Per Share Value based on latest NOSH - 41,052
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 93.31 68.66 44.46 20.24 75.61 53.53 33.65 97.25%
EPS 6.21 2.82 0.57 -0.82 4.49 3.45 1.67 139.82%
DPS 2.29 0.00 0.00 0.00 2.86 0.00 0.00 -
NAPS 0.6621 0.6361 0.6138 0.6167 0.6245 0.6299 0.6039 6.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.11 0.95 0.99 1.07 1.08 1.10 1.05 -
P/RPS 0.34 0.40 0.64 1.52 0.41 0.59 0.89 -47.31%
P/EPS 5.12 9.65 49.50 -37.54 6.89 9.13 18.01 -56.73%
EY 19.51 10.36 2.02 -2.66 14.51 10.95 5.55 131.01%
DY 7.21 0.00 0.00 0.00 9.26 0.00 0.00 -
P/NAPS 0.48 0.43 0.46 0.50 0.50 0.50 0.50 -2.68%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 25/11/08 27/08/08 23/07/08 26/02/08 26/11/07 -
Price 1.16 1.09 0.95 1.07 1.07 1.05 1.10 -
P/RPS 0.36 0.45 0.61 1.52 0.41 0.56 0.94 -47.23%
P/EPS 5.36 11.08 47.50 -37.54 6.83 8.71 18.87 -56.75%
EY 18.67 9.03 2.11 -2.66 14.65 11.48 5.30 131.33%
DY 6.90 0.00 0.00 0.00 9.35 0.00 0.00 -
P/NAPS 0.50 0.49 0.44 0.50 0.49 0.48 0.52 -2.57%

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