[LCTH] QoQ Quarter Result on 31-Mar-2012 [#1]

Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 24.35%
YoY- -11.52%
Quarter Report
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 46,082 60,506 96,795 84,055 40,329 24,798 27,061 42.37%
PBT -5,367 -6,365 -12,198 -3,995 -6,927 -5,201 -4,690 9.36%
Tax -109 4,113 796 -351 1,182 -261 613 -
NP -5,476 -2,252 -11,402 -4,346 -5,745 -5,462 -4,077 21.62%
-
NP to SH -5,476 -2,252 -11,402 -4,346 -5,745 -5,462 -4,077 21.62%
-
Tax Rate - - - - - - - -
Total Cost 51,558 62,758 108,197 88,401 46,074 30,260 31,138 39.74%
-
Net Worth 158,399 165,600 165,600 176,400 183,952 187,785 190,753 -11.60%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 158,399 165,600 165,600 176,400 183,952 187,785 190,753 -11.60%
NOSH 360,000 360,000 360,000 360,000 360,691 361,125 359,911 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -11.88% -3.72% -11.78% -5.17% -14.25% -22.03% -15.07% -
ROE -3.46% -1.36% -6.89% -2.46% -3.12% -2.91% -2.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.80 16.81 26.89 23.35 11.18 6.87 7.52 42.32%
EPS -1.52 -0.63 -3.17 -1.20 -1.60 -1.52 -1.13 21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.46 0.46 0.49 0.51 0.52 0.53 -11.61%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.80 16.81 26.89 23.35 11.20 6.89 7.52 42.32%
EPS -1.52 -0.63 -3.17 -1.20 -1.60 -1.52 -1.13 21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.46 0.46 0.49 0.511 0.5216 0.5299 -11.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.20 0.21 0.17 0.16 0.22 -
P/RPS 1.09 0.83 0.74 0.90 1.52 2.33 2.93 -48.11%
P/EPS -9.20 -22.38 -6.31 -17.40 -10.67 -10.58 -19.42 -39.09%
EY -10.87 -4.47 -15.84 -5.75 -9.37 -9.45 -5.15 64.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.43 0.43 0.33 0.31 0.42 -16.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 14/11/12 14/08/12 11/05/12 28/02/12 11/11/11 12/08/11 -
Price 0.145 0.14 0.20 0.22 0.20 0.20 0.19 -
P/RPS 1.13 0.83 0.74 0.94 1.79 2.91 2.53 -41.42%
P/EPS -9.53 -22.38 -6.31 -18.22 -12.56 -13.22 -16.77 -31.27%
EY -10.49 -4.47 -15.84 -5.49 -7.96 -7.56 -5.96 45.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.43 0.45 0.39 0.38 0.36 -5.61%

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