[LTKM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -454.65%
YoY- -172.36%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 34,126 16,157 58,545 42,190 28,925 13,193 56,691 -28.68%
PBT 4,033 1,163 1,893 -601 272 -922 1,767 73.26%
Tax -808 -342 -672 -9 -100 922 -569 26.31%
NP 3,225 821 1,221 -610 172 0 1,198 93.39%
-
NP to SH 3,225 821 1,221 -610 172 -850 1,198 93.39%
-
Tax Rate 20.03% 29.41% 35.50% - 36.76% - 32.20% -
Total Cost 30,901 15,336 57,324 42,800 28,753 13,193 55,493 -32.29%
-
Net Worth 62,484 61,985 59,037 56,933 58,400 59,095 59,298 3.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 806 - 803 813 - - 801 0.41%
Div Payout % 25.00% - 65.78% 0.00% - - 66.89% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 62,484 61,985 59,037 56,933 58,400 59,095 59,298 3.54%
NOSH 40,312 41,050 40,161 40,666 39,999 40,476 40,066 0.40%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.45% 5.08% 2.09% -1.45% 0.59% 0.00% 2.11% -
ROE 5.16% 1.32% 2.07% -1.07% 0.29% -1.44% 2.02% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 84.65 39.36 145.77 103.75 72.31 32.59 141.49 -28.97%
EPS 8.00 2.00 3.00 -1.50 0.43 -2.10 2.99 92.61%
DPS 2.00 0.00 2.00 2.00 0.00 0.00 2.00 0.00%
NAPS 1.55 1.51 1.47 1.40 1.46 1.46 1.48 3.12%
Adjusted Per Share Value based on latest NOSH - 41,157
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.85 11.29 40.91 29.48 20.21 9.22 39.61 -28.67%
EPS 2.25 0.57 0.85 -0.43 0.12 -0.59 0.84 92.75%
DPS 0.56 0.00 0.56 0.57 0.00 0.00 0.56 0.00%
NAPS 0.4366 0.4331 0.4125 0.3978 0.4081 0.4129 0.4143 3.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.93 0.88 0.88 0.94 1.11 1.28 -
P/RPS 1.18 2.36 0.60 0.85 1.30 3.41 0.90 19.77%
P/EPS 12.50 46.50 28.95 -58.67 218.60 -52.86 42.81 -55.95%
EY 8.00 2.15 3.45 -1.70 0.46 -1.89 2.34 126.77%
DY 2.00 0.00 2.27 2.27 0.00 0.00 1.56 17.99%
P/NAPS 0.65 0.62 0.60 0.63 0.64 0.76 0.86 -17.01%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 28/08/03 26/06/03 25/02/03 19/11/02 21/08/02 28/05/02 -
Price 1.01 1.02 0.93 0.94 0.91 1.09 1.15 -
P/RPS 1.19 2.59 0.64 0.91 1.26 3.34 0.81 29.20%
P/EPS 12.63 51.00 30.59 -62.67 211.63 -51.90 38.46 -52.36%
EY 7.92 1.96 3.27 -1.60 0.47 -1.93 2.60 109.99%
DY 1.98 0.00 2.15 2.13 0.00 0.00 1.74 8.98%
P/NAPS 0.65 0.68 0.63 0.67 0.62 0.75 0.78 -11.43%

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