[LCTH] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -385.17%
YoY- -370.63%
Quarter Report
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 100,964 104,934 110,746 130,199 189,681 224,029 232,922 -42.69%
PBT -31,257 -31,551 -28,882 -24,088 4,570 12,287 10,944 -
Tax 2,920 4,687 4,820 4,132 2,428 1,008 185 528.17%
NP -28,337 -26,864 -24,062 -19,956 6,998 13,295 11,129 -
-
NP to SH -28,337 -26,864 -24,062 -19,956 6,998 13,295 11,129 -
-
Tax Rate - - - - -53.13% -8.20% -1.69% -
Total Cost 129,301 131,798 134,808 150,155 182,683 210,734 221,793 -30.19%
-
Net Worth 187,785 190,753 194,349 197,960 215,621 222,214 215,966 -8.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 4,785 4,785 4,785 -
Div Payout % - - - - 68.38% 35.99% 43.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 187,785 190,753 194,349 197,960 215,621 222,214 215,966 -8.89%
NOSH 361,125 359,911 359,907 359,927 359,369 364,285 348,333 2.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -28.07% -25.60% -21.73% -15.33% 3.69% 5.93% 4.78% -
ROE -15.09% -14.08% -12.38% -10.08% 3.25% 5.98% 5.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.96 29.16 30.77 36.17 52.78 61.50 66.87 -44.05%
EPS -7.85 -7.46 -6.69 -5.54 1.95 3.65 3.19 -
DPS 0.00 0.00 0.00 0.00 1.33 1.31 1.37 -
NAPS 0.52 0.53 0.54 0.55 0.60 0.61 0.62 -11.05%
Adjusted Per Share Value based on latest NOSH - 359,927
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.05 29.15 30.76 36.17 52.69 62.23 64.70 -42.68%
EPS -7.87 -7.46 -6.68 -5.54 1.94 3.69 3.09 -
DPS 0.00 0.00 0.00 0.00 1.33 1.33 1.33 -
NAPS 0.5216 0.5299 0.5399 0.5499 0.5989 0.6173 0.5999 -8.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.22 0.25 0.26 0.27 0.29 0.34 -
P/RPS 0.57 0.75 0.81 0.72 0.51 0.47 0.51 7.68%
P/EPS -2.04 -2.95 -3.74 -4.69 13.87 7.95 10.64 -
EY -49.04 -33.93 -26.74 -21.32 7.21 12.58 9.40 -
DY 0.00 0.00 0.00 0.00 4.93 4.53 4.04 -
P/NAPS 0.31 0.42 0.46 0.47 0.45 0.48 0.55 -31.74%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/11/11 12/08/11 12/05/11 25/02/11 12/11/10 12/08/10 11/05/10 -
Price 0.20 0.19 0.25 0.25 0.37 0.29 0.33 -
P/RPS 0.72 0.65 0.81 0.69 0.70 0.47 0.49 29.21%
P/EPS -2.55 -2.55 -3.74 -4.51 19.00 7.95 10.33 -
EY -39.23 -39.28 -26.74 -22.18 5.26 12.58 9.68 -
DY 0.00 0.00 0.00 0.00 3.60 4.53 4.16 -
P/NAPS 0.38 0.36 0.46 0.45 0.62 0.48 0.53 -19.87%

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