[LTKM] QoQ Quarter Result on 30-Jun-2006 [#1]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -30.82%
YoY- -64.78%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 22,522 21,929 21,170 19,928 23,032 22,441 22,336 0.55%
PBT 921 1,817 1,422 1,515 2,988 3,453 5,945 -71.18%
Tax 468 -451 -117 -139 -999 -130 -337 -
NP 1,389 1,366 1,305 1,376 1,989 3,323 5,608 -60.59%
-
NP to SH 1,389 1,366 1,305 1,376 1,989 3,323 5,608 -60.59%
-
Tax Rate -50.81% 24.82% 8.23% 9.17% 33.43% 3.76% 5.67% -
Total Cost 21,133 20,563 19,865 18,552 21,043 19,118 16,728 16.87%
-
Net Worth 86,236 85,733 84,537 85,180 83,188 81,871 78,624 6.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,874 - - - 2,854 - - -
Div Payout % 206.95% - - - 143.51% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 86,236 85,733 84,537 85,180 83,188 81,871 78,624 6.36%
NOSH 41,065 41,021 41,037 40,952 40,778 40,132 40,114 1.57%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.17% 6.23% 6.16% 6.90% 8.64% 14.81% 25.11% -
ROE 1.61% 1.59% 1.54% 1.62% 2.39% 4.06% 7.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 54.84 53.46 51.59 48.66 56.48 55.92 55.68 -1.00%
EPS 3.38 3.33 3.18 3.36 4.88 8.28 13.98 -61.22%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.10 2.09 2.06 2.08 2.04 2.04 1.96 4.71%
Adjusted Per Share Value based on latest NOSH - 40,952
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.73 15.32 14.79 13.92 16.09 15.67 15.60 0.55%
EPS 0.97 0.95 0.91 0.96 1.39 2.32 3.92 -60.61%
DPS 2.01 0.00 0.00 0.00 1.99 0.00 0.00 -
NAPS 0.6023 0.5988 0.5905 0.5949 0.581 0.5718 0.5492 6.35%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.07 1.05 1.16 1.19 1.18 1.32 1.06 -
P/RPS 1.95 1.96 2.25 2.45 2.09 2.36 1.90 1.74%
P/EPS 31.63 31.53 36.48 35.42 24.19 15.94 7.58 159.41%
EY 3.16 3.17 2.74 2.82 4.13 6.27 13.19 -61.45%
DY 6.54 0.00 0.00 0.00 5.93 0.00 0.00 -
P/NAPS 0.51 0.50 0.56 0.57 0.58 0.65 0.54 -3.74%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 27/11/06 28/08/06 29/05/06 23/02/06 29/11/05 -
Price 1.03 1.06 1.14 1.25 1.20 1.29 1.07 -
P/RPS 1.88 1.98 2.21 2.57 2.12 2.31 1.92 -1.39%
P/EPS 30.45 31.83 35.85 37.20 24.60 15.58 7.65 151.37%
EY 3.28 3.14 2.79 2.69 4.06 6.42 13.07 -60.24%
DY 6.80 0.00 0.00 0.00 5.83 0.00 0.00 -
P/NAPS 0.49 0.51 0.55 0.60 0.59 0.63 0.55 -7.41%

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