[LTKM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[LTKM] LTKM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 242.62%
YoY- -33.69%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 66,634 44,193 21,857 76,281 57,054 38,593 20,737 117.29%
PBT 13,763 10,310 4,365 5,549 1,639 909 1,995 261.12%
Tax -925 -795 -458 -742 -236 -223 -287 117.72%
NP 12,838 9,515 3,907 4,807 1,403 686 1,708 282.30%
-
NP to SH 12,838 9,515 3,907 4,807 1,403 686 1,708 282.30%
-
Tax Rate 6.72% 7.71% 10.49% 13.37% 14.40% 24.53% 14.39% -
Total Cost 53,796 34,678 17,950 71,474 55,651 37,907 19,029 99.55%
-
Net Worth 81,842 78,623 74,610 70,616 64,538 64,161 70,454 10.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 2,407 2,004 2,017 - -
Div Payout % - - - 50.08% 142.86% 294.12% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 81,842 78,623 74,610 70,616 64,538 64,161 70,454 10.47%
NOSH 40,118 40,113 40,112 40,122 40,085 40,352 42,700 -4.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.27% 21.53% 17.88% 6.30% 2.46% 1.78% 8.24% -
ROE 15.69% 12.10% 5.24% 6.81% 2.17% 1.07% 2.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 166.09 110.17 54.49 190.12 142.33 95.64 48.56 126.50%
EPS 32.00 23.72 9.74 11.98 3.50 1.70 4.00 298.48%
DPS 0.00 0.00 0.00 6.00 5.00 5.00 0.00 -
NAPS 2.04 1.96 1.86 1.76 1.61 1.59 1.65 15.14%
Adjusted Per Share Value based on latest NOSH - 40,139
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 46.56 30.88 15.27 53.30 39.87 26.97 14.49 117.28%
EPS 8.97 6.65 2.73 3.36 0.98 0.48 1.19 283.02%
DPS 0.00 0.00 0.00 1.68 1.40 1.41 0.00 -
NAPS 0.5719 0.5494 0.5213 0.4934 0.451 0.4483 0.4923 10.47%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.32 1.06 1.01 0.96 1.03 0.98 0.99 -
P/RPS 0.79 0.96 1.85 0.50 0.72 1.02 2.04 -46.77%
P/EPS 4.13 4.47 10.37 8.01 29.43 57.65 24.75 -69.59%
EY 24.24 22.38 9.64 12.48 3.40 1.73 4.04 229.11%
DY 0.00 0.00 0.00 6.25 4.85 5.10 0.00 -
P/NAPS 0.65 0.54 0.54 0.55 0.64 0.62 0.60 5.46%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 29/08/05 30/05/05 11/04/05 25/11/04 16/08/04 -
Price 1.29 1.07 1.05 0.92 1.00 1.01 0.99 -
P/RPS 0.78 0.97 1.93 0.48 0.70 1.06 2.04 -47.22%
P/EPS 4.03 4.51 10.78 7.68 28.57 59.41 24.75 -70.08%
EY 24.81 22.17 9.28 13.02 3.50 1.68 4.04 234.24%
DY 0.00 0.00 0.00 6.52 5.00 4.95 0.00 -
P/NAPS 0.63 0.55 0.56 0.52 0.62 0.64 0.60 3.29%

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