[LTKM] QoQ Quarter Result on 31-Dec-2001 [#3]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -117.37%
YoY- -109.95%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 15,732 13,193 15,049 13,202 14,221 14,219 14,715 4.55%
PBT 1,194 -922 935 -189 932 89 -330 -
Tax -172 922 -580 189 -51 26 330 -
NP 1,022 0 355 0 881 115 0 -
-
NP to SH 1,022 -850 355 -153 881 115 -303 -
-
Tax Rate 14.41% - 62.03% - 5.47% -29.21% - -
Total Cost 14,710 13,193 14,694 13,202 13,340 14,104 14,715 -0.02%
-
Net Worth 58,514 59,095 59,033 59,186 59,267 57,500 57,809 0.81%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 797 - - - 3,189 -
Div Payout % - - 224.72% - - - 0.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 58,514 59,095 59,033 59,186 59,267 57,500 57,809 0.81%
NOSH 40,078 40,476 39,887 40,263 40,045 39,655 39,868 0.35%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.50% 0.00% 2.36% 0.00% 6.20% 0.81% 0.00% -
ROE 1.75% -1.44% 0.60% -0.26% 1.49% 0.20% -0.52% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.25 32.59 37.73 32.79 35.51 35.86 36.91 4.17%
EPS 2.55 -2.10 0.89 -0.38 2.20 0.29 -0.76 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 8.00 -
NAPS 1.46 1.46 1.48 1.47 1.48 1.45 1.45 0.45%
Adjusted Per Share Value based on latest NOSH - 40,263
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.99 9.22 10.52 9.22 9.94 9.94 10.28 4.54%
EPS 0.71 -0.59 0.25 -0.11 0.62 0.08 -0.21 -
DPS 0.00 0.00 0.56 0.00 0.00 0.00 2.23 -
NAPS 0.4089 0.4129 0.4125 0.4136 0.4141 0.4018 0.4039 0.82%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.94 1.11 1.28 1.33 1.16 1.15 1.23 -
P/RPS 2.39 3.41 3.39 4.06 3.27 3.21 3.33 -19.82%
P/EPS 36.86 -52.86 143.82 -350.00 52.73 396.55 -161.84 -
EY 2.71 -1.89 0.70 -0.29 1.90 0.25 -0.62 -
DY 0.00 0.00 1.56 0.00 0.00 0.00 6.50 -
P/NAPS 0.64 0.76 0.86 0.90 0.78 0.79 0.85 -17.22%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 19/11/02 21/08/02 28/05/02 26/02/02 21/11/01 28/08/01 25/05/01 -
Price 0.91 1.09 1.15 1.30 1.30 1.32 1.08 -
P/RPS 2.32 3.34 3.05 3.96 3.66 3.68 2.93 -14.39%
P/EPS 35.69 -51.90 129.21 -342.11 59.09 455.17 -142.11 -
EY 2.80 -1.93 0.77 -0.29 1.69 0.22 -0.70 -
DY 0.00 0.00 1.74 0.00 0.00 0.00 7.41 -
P/NAPS 0.62 0.75 0.78 0.88 0.88 0.91 0.74 -11.11%

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