[LCTH] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[LCTH] LCTH CORPORATION BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 124.9%
YoY- 141.66%
Quarter Report
Latest QR
Upcoming QR
LCTH's Result
LCTH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 166,721 188,180 206,606 222,918 211,694 251,580 287,438 -30.51%
PBT 9,152 19,745 16,891 10,936 991 -25,399 -27,925 -
Tax -1,029 -1,076 -1,086 -1,045 3,407 4,520 4,449 -
NP 8,123 18,669 15,805 9,891 4,398 -20,879 -23,476 -
-
NP to SH 8,123 18,669 15,805 9,891 4,398 -20,879 -23,476 -
-
Tax Rate 11.24% 5.45% 6.43% 9.56% -343.79% - - -
Total Cost 158,598 169,511 190,801 213,027 207,296 272,459 310,914 -36.23%
-
Net Worth 180,000 176,400 174,239 172,799 169,199 156,672 158,399 8.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 180,000 176,400 174,239 172,799 169,199 156,672 158,399 8.92%
NOSH 360,000 360,000 360,000 360,000 360,000 360,000 360,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.87% 9.92% 7.65% 4.44% 2.08% -8.30% -8.17% -
ROE 4.51% 10.58% 9.07% 5.72% 2.60% -13.33% -14.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.31 52.27 57.39 61.92 58.80 69.88 79.84 -30.51%
EPS 2.26 5.19 4.39 2.75 1.22 -5.80 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.484 0.48 0.47 0.4352 0.44 8.92%
Adjusted Per Share Value based on latest NOSH - 360,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.31 52.27 57.39 61.92 58.80 69.88 79.84 -30.51%
EPS 2.26 5.19 4.39 2.75 1.22 -5.80 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.484 0.48 0.47 0.4352 0.44 8.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.31 0.205 0.20 0.155 0.13 0.12 0.14 -
P/RPS 0.67 0.39 0.35 0.25 0.22 0.17 0.18 140.75%
P/EPS 13.74 3.95 4.56 5.64 10.64 -2.07 -2.15 -
EY 7.28 25.30 21.95 17.73 9.40 -48.33 -46.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.42 0.41 0.32 0.28 0.28 0.32 55.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 14/05/14 25/02/14 14/11/13 14/08/13 14/05/13 28/02/13 -
Price 0.35 0.295 0.21 0.185 0.16 0.14 0.145 -
P/RPS 0.76 0.56 0.37 0.30 0.27 0.20 0.18 161.92%
P/EPS 15.51 5.69 4.78 6.73 13.10 -2.41 -2.22 -
EY 6.45 17.58 20.91 14.85 7.64 -41.43 -44.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.43 0.39 0.34 0.32 0.33 65.31%

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