[LTKM] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -176.52%
YoY- -411.11%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 17,969 16,157 16,355 13,265 15,732 13,193 15,049 12.53%
PBT 2,870 1,163 2,494 -873 1,194 -922 935 111.06%
Tax -466 -342 -663 91 -172 922 -580 -13.56%
NP 2,404 821 1,831 -782 1,022 0 355 257.51%
-
NP to SH 2,404 821 1,831 -782 1,022 -850 355 257.51%
-
Tax Rate 16.24% 29.41% 26.58% - 14.41% - 62.03% -
Total Cost 15,565 15,336 14,524 14,047 14,710 13,193 14,694 3.91%
-
Net Worth 62,103 61,985 60,085 57,621 58,514 59,095 59,033 3.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 801 - - - - - 797 0.33%
Div Payout % 33.33% - - - - - 224.72% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 62,103 61,985 60,085 57,621 58,514 59,095 59,033 3.43%
NOSH 40,066 41,050 40,326 41,157 40,078 40,476 39,887 0.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.38% 5.08% 11.20% -5.90% 6.50% 0.00% 2.36% -
ROE 3.87% 1.32% 3.05% -1.36% 1.75% -1.44% 0.60% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.85 39.36 40.56 32.23 39.25 32.59 37.73 12.20%
EPS 6.00 2.00 4.60 -1.90 2.55 -2.10 0.89 256.45%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 1.55 1.51 1.49 1.40 1.46 1.46 1.48 3.12%
Adjusted Per Share Value based on latest NOSH - 41,157
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.56 11.29 11.43 9.27 10.99 9.22 10.52 12.53%
EPS 1.68 0.57 1.28 -0.55 0.71 -0.59 0.25 255.69%
DPS 0.56 0.00 0.00 0.00 0.00 0.00 0.56 0.00%
NAPS 0.4339 0.4331 0.4198 0.4026 0.4089 0.4129 0.4125 3.42%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.93 0.88 0.88 0.94 1.11 1.28 -
P/RPS 2.23 2.36 2.17 2.73 2.39 3.41 3.39 -24.34%
P/EPS 16.67 46.50 19.38 -46.32 36.86 -52.86 143.82 -76.19%
EY 6.00 2.15 5.16 -2.16 2.71 -1.89 0.70 318.28%
DY 2.00 0.00 0.00 0.00 0.00 0.00 1.56 17.99%
P/NAPS 0.65 0.62 0.59 0.63 0.64 0.76 0.86 -17.01%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 28/08/03 26/06/03 25/02/03 19/11/02 21/08/02 28/05/02 -
Price 1.01 1.02 0.93 0.94 0.91 1.09 1.15 -
P/RPS 2.25 2.59 2.29 2.92 2.32 3.34 3.05 -18.34%
P/EPS 16.83 51.00 20.48 -49.47 35.69 -51.90 129.21 -74.27%
EY 5.94 1.96 4.88 -2.02 2.80 -1.93 0.77 289.93%
DY 1.98 0.00 0.00 0.00 0.00 0.00 1.74 8.98%
P/NAPS 0.65 0.68 0.62 0.67 0.62 0.75 0.78 -11.43%

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