[LTKM] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -2.63%
YoY- 86.68%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 34,658 28,970 31,601 28,453 25,769 22,386 22,522 33.18%
PBT 2,537 -1,155 1,485 3,587 2,916 -231 921 96.14%
Tax -545 -15 3 -1,037 -297 0 468 -
NP 1,992 -1,170 1,488 2,550 2,619 -231 1,389 27.08%
-
NP to SH 1,992 -1,170 1,488 2,550 2,619 -231 1,389 27.08%
-
Tax Rate 21.48% - -0.20% 28.91% 10.19% - -50.81% -
Total Cost 32,666 30,140 30,113 25,903 23,150 22,617 21,133 33.58%
-
Net Worth 87,713 88,263 82,107 90,192 86,480 86,212 86,236 1.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 4,105 - - - 2,874 -
Div Payout % - - 275.90% - - - 206.95% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,713 88,263 82,107 90,192 86,480 86,212 86,236 1.13%
NOSH 40,987 41,052 41,053 40,996 40,985 41,249 41,065 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.75% -4.04% 4.71% 8.96% 10.16% -1.03% 6.17% -
ROE 2.27% -1.33% 1.81% 2.83% 3.03% -0.27% 1.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 84.56 70.57 76.97 69.40 62.87 54.27 54.84 33.36%
EPS 4.86 -2.85 3.63 6.22 6.39 -0.56 3.38 27.30%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 7.00 -
NAPS 2.14 2.15 2.00 2.20 2.11 2.09 2.10 1.26%
Adjusted Per Share Value based on latest NOSH - 40,996
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.21 20.23 22.07 19.87 18.00 15.64 15.73 33.19%
EPS 1.39 -0.82 1.04 1.78 1.83 -0.16 0.97 27.02%
DPS 0.00 0.00 2.87 0.00 0.00 0.00 2.01 -
NAPS 0.6126 0.6165 0.5735 0.63 0.604 0.6022 0.6023 1.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.99 1.07 1.08 1.10 1.05 1.05 1.07 -
P/RPS 1.17 1.52 1.40 1.58 1.67 1.93 1.95 -28.79%
P/EPS 20.37 -37.54 29.80 17.68 16.43 -187.50 31.63 -25.36%
EY 4.91 -2.66 3.36 5.65 6.09 -0.53 3.16 34.04%
DY 0.00 0.00 9.26 0.00 0.00 0.00 6.54 -
P/NAPS 0.46 0.50 0.54 0.50 0.50 0.50 0.51 -6.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 23/07/08 26/02/08 26/11/07 28/08/07 29/05/07 -
Price 0.95 1.07 1.07 1.05 1.10 1.13 1.03 -
P/RPS 1.12 1.52 1.39 1.51 1.75 2.08 1.88 -29.13%
P/EPS 19.55 -37.54 29.52 16.88 17.21 -201.79 30.45 -25.51%
EY 5.12 -2.66 3.39 5.92 5.81 -0.50 3.28 34.45%
DY 0.00 0.00 9.35 0.00 0.00 0.00 6.80 -
P/NAPS 0.44 0.50 0.54 0.48 0.52 0.54 0.49 -6.90%

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