[LTKM] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 220.24%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 16,157 16,355 13,265 15,732 13,193 15,049 13,202 14.45%
PBT 1,163 2,494 -873 1,194 -922 935 -189 -
Tax -342 -663 91 -172 922 -580 189 -
NP 821 1,831 -782 1,022 0 355 0 -
-
NP to SH 821 1,831 -782 1,022 -850 355 -153 -
-
Tax Rate 29.41% 26.58% - 14.41% - 62.03% - -
Total Cost 15,336 14,524 14,047 14,710 13,193 14,694 13,202 10.53%
-
Net Worth 61,985 60,085 57,621 58,514 59,095 59,033 59,186 3.13%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - 797 - -
Div Payout % - - - - - 224.72% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 61,985 60,085 57,621 58,514 59,095 59,033 59,186 3.13%
NOSH 41,050 40,326 41,157 40,078 40,476 39,887 40,263 1.30%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.08% 11.20% -5.90% 6.50% 0.00% 2.36% 0.00% -
ROE 1.32% 3.05% -1.36% 1.75% -1.44% 0.60% -0.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 39.36 40.56 32.23 39.25 32.59 37.73 32.79 12.98%
EPS 2.00 4.60 -1.90 2.55 -2.10 0.89 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.51 1.49 1.40 1.46 1.46 1.48 1.47 1.81%
Adjusted Per Share Value based on latest NOSH - 40,078
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.29 11.43 9.27 10.99 9.22 10.52 9.22 14.49%
EPS 0.57 1.28 -0.55 0.71 -0.59 0.25 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
NAPS 0.4331 0.4198 0.4026 0.4089 0.4129 0.4125 0.4136 3.12%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.93 0.88 0.88 0.94 1.11 1.28 1.33 -
P/RPS 2.36 2.17 2.73 2.39 3.41 3.39 4.06 -30.41%
P/EPS 46.50 19.38 -46.32 36.86 -52.86 143.82 -350.00 -
EY 2.15 5.16 -2.16 2.71 -1.89 0.70 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.62 0.59 0.63 0.64 0.76 0.86 0.90 -22.05%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 26/06/03 25/02/03 19/11/02 21/08/02 28/05/02 26/02/02 -
Price 1.02 0.93 0.94 0.91 1.09 1.15 1.30 -
P/RPS 2.59 2.29 2.92 2.32 3.34 3.05 3.96 -24.71%
P/EPS 51.00 20.48 -49.47 35.69 -51.90 129.21 -342.11 -
EY 1.96 4.88 -2.02 2.80 -1.93 0.77 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 0.68 0.62 0.67 0.62 0.75 0.78 0.88 -15.83%

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