[LTKM] QoQ Quarter Result on 30-Jun-2002 [#1]

Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -339.44%
YoY- -839.13%
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 16,355 13,265 15,732 13,193 15,049 13,202 14,221 9.77%
PBT 2,494 -873 1,194 -922 935 -189 932 92.86%
Tax -663 91 -172 922 -580 189 -51 453.74%
NP 1,831 -782 1,022 0 355 0 881 62.93%
-
NP to SH 1,831 -782 1,022 -850 355 -153 881 62.93%
-
Tax Rate 26.58% - 14.41% - 62.03% - 5.47% -
Total Cost 14,524 14,047 14,710 13,193 14,694 13,202 13,340 5.83%
-
Net Worth 60,085 57,621 58,514 59,095 59,033 59,186 59,267 0.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - 797 - - -
Div Payout % - - - - 224.72% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 60,085 57,621 58,514 59,095 59,033 59,186 59,267 0.91%
NOSH 40,326 41,157 40,078 40,476 39,887 40,263 40,045 0.46%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.20% -5.90% 6.50% 0.00% 2.36% 0.00% 6.20% -
ROE 3.05% -1.36% 1.75% -1.44% 0.60% -0.26% 1.49% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 40.56 32.23 39.25 32.59 37.73 32.79 35.51 9.27%
EPS 4.60 -1.90 2.55 -2.10 0.89 -0.38 2.20 63.58%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.49 1.40 1.46 1.46 1.48 1.47 1.48 0.45%
Adjusted Per Share Value based on latest NOSH - 40,476
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.42 9.26 10.99 9.21 10.51 9.22 9.93 9.77%
EPS 1.28 -0.55 0.71 -0.59 0.25 -0.11 0.62 62.20%
DPS 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
NAPS 0.4197 0.4025 0.4087 0.4127 0.4123 0.4134 0.414 0.91%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.88 0.88 0.94 1.11 1.28 1.33 1.16 -
P/RPS 2.17 2.73 2.39 3.41 3.39 4.06 3.27 -23.93%
P/EPS 19.38 -46.32 36.86 -52.86 143.82 -350.00 52.73 -48.72%
EY 5.16 -2.16 2.71 -1.89 0.70 -0.29 1.90 94.77%
DY 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.59 0.63 0.64 0.76 0.86 0.90 0.78 -16.99%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/06/03 25/02/03 19/11/02 21/08/02 28/05/02 26/02/02 21/11/01 -
Price 0.93 0.94 0.91 1.09 1.15 1.30 1.30 -
P/RPS 2.29 2.92 2.32 3.34 3.05 3.96 3.66 -26.86%
P/EPS 20.48 -49.47 35.69 -51.90 129.21 -342.11 59.09 -50.69%
EY 4.88 -2.02 2.80 -1.93 0.77 -0.29 1.69 102.90%
DY 0.00 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 0.62 0.67 0.62 0.75 0.78 0.88 0.88 -20.83%

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